[UNISEM] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
29-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 73.2%
YoY- 101.4%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,019,454 1,108,314 960,648 908,457 752,902 743,434 822,508 3.64%
PBT 83,307 144,169 124,351 108,129 58,481 -12,139 -15,396 -
Tax -10,901 -15,330 -12,521 -11,993 -12,007 -4,026 2,278 -
NP 72,406 128,839 111,830 96,136 46,474 -16,165 -13,118 -
-
NP to SH 72,343 127,440 110,954 95,117 47,228 -14,587 -12,805 -
-
Tax Rate 13.09% 10.63% 10.07% 11.09% 20.53% - - -
Total Cost 947,048 979,475 848,818 812,321 706,428 759,599 835,626 2.10%
-
Net Worth 1,443,919 1,471,404 1,357,660 1,342,617 988,077 1,042,632 1,042,933 5.56%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 32,718 51,368 51,368 440 13,493 - - -
Div Payout % 45.23% 40.31% 46.30% 0.46% 28.57% - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,443,919 1,471,404 1,357,660 1,342,617 988,077 1,042,632 1,042,933 5.56%
NOSH 733,831 733,831 733,831 733,831 674,685 675,324 673,947 1.42%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 7.10% 11.62% 11.64% 10.58% 6.17% -2.17% -1.59% -
ROE 5.01% 8.66% 8.17% 7.08% 4.78% -1.40% -1.23% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 140.21 151.03 130.91 123.80 111.59 110.09 122.04 2.33%
EPS 9.90 17.37 15.12 13.66 7.00 -2.16 -1.90 -
DPS 4.50 7.00 7.00 0.06 2.00 0.00 0.00 -
NAPS 1.9859 2.0051 1.8501 1.8296 1.4645 1.5439 1.5475 4.24%
Adjusted Per Share Value based on latest NOSH - 733,831
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 63.20 68.71 59.55 56.32 46.67 46.09 50.99 3.64%
EPS 4.48 7.90 6.88 5.90 2.93 -0.90 -0.79 -
DPS 2.03 3.18 3.18 0.03 0.84 0.00 0.00 -
NAPS 0.8951 0.9122 0.8417 0.8323 0.6125 0.6464 0.6465 5.56%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 3.10 3.77 2.52 2.03 1.63 0.855 1.00 -
P/RPS 2.21 2.50 1.93 1.64 1.46 0.78 0.82 17.95%
P/EPS 31.16 21.71 16.67 15.66 23.29 -39.58 -52.63 -
EY 3.21 4.61 6.00 6.39 4.29 -2.53 -1.90 -
DY 1.45 1.86 2.78 0.03 1.23 0.00 0.00 -
P/NAPS 1.56 1.88 1.36 1.11 1.11 0.55 0.65 15.70%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 01/11/18 01/11/17 03/11/16 29/10/15 30/10/14 07/11/13 08/11/12 -
Price 2.98 4.02 2.45 2.30 1.68 0.875 0.95 -
P/RPS 2.13 2.66 1.87 1.86 1.51 0.79 0.78 18.21%
P/EPS 29.95 23.15 16.20 17.74 24.00 -40.51 -50.00 -
EY 3.34 4.32 6.17 5.64 4.17 -2.47 -2.00 -
DY 1.51 1.74 2.86 0.03 1.19 0.00 0.00 -
P/NAPS 1.50 2.00 1.32 1.26 1.15 0.57 0.61 16.17%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment