[UNISEM] YoY Quarter Result on 30-Jun-2019 [#2]

Stock

[UNISEM] UNISEM (M) BHD

Announcement Date

06-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- 138.39%

YoY- -53.6%

Quarter Report

Unisem Q2 2019 results.pdf

Latest QR

Upcoming QR

UNISEM's Result

UNISEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Quarter Result
Revenue	464,060	402,233	310,083	311,927	343,198	365,743	320,890	6.33%
YoY %	15.37%	29.72%	-0.59%	-9.11%	-6.16%	13.98%	-	-
Horiz. %	144.62%	125.35%	96.63%	97.21%	106.95%	113.98%	100.00%	-
PBT	81,726	62,471	41,433	19,624	36,222	47,899	41,810	11.81%
YoY %	30.82%	50.78%	111.13%	-45.82%	-24.38%	14.56%	-	-
Horiz. %	195.47%	149.42%	99.10%	46.94%	86.63%	114.56%	100.00%	-
Tax	124,132	-7,830	-7,483	-5,396	-5,147	-5,388	-4,053	-
YoY %	1,685.34%	-4.64%	-38.68%	-4.84%	4.47%	-32.94%	-	-
Horiz. %	-3,062.72%	193.19%	184.63%	133.14%	126.99%	132.94%	100.00%	-
NP	205,858	54,641	33,950	14,228	31,075	42,511	37,757	32.64%
YoY %	276.75%	60.95%	138.61%	-54.21%	-26.90%	12.59%	-	-
Horiz. %	545.22%	144.72%	89.92%	37.68%	82.30%	112.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	205,858	54,641	33,950	14,451	31,142	42,089	37,628	32.72%
YoY %	276.75%	60.95%	134.93%	-53.60%	-26.01%	11.86%	-	-
Horiz. %	547.09%	145.21%	90.23%	38.40%	82.76%	111.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-151.89%	12.53%	18.06%	27.50%	14.21%	11.25%	9.69%	-
YoY %	-1,312.21%	-30.62%	-34.33%	93.53%	26.31%	16.10%	-	-
Horiz. %	-1,567.49%	129.31%	186.38%	283.80%	146.65%	116.10%	100.00%	-
Total Cost	258,202	347,592	276,133	297,699	312,123	323,232	283,133	-1.52%
YoY %	-25.72%	25.88%	-7.24%	-4.62%	-3.44%	14.16%	-	-
Horiz. %	91.19%	122.77%	97.53%	105.14%	110.24%	114.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,391,873	2,091,874	1,389,679	1,430,759	1,444,142	1,456,214	1,328,087	10.29%
YoY %	14.34%	50.53%	-2.87%	-0.93%	-0.83%	9.65%	-	-
Horiz. %	180.10%	157.51%	104.64%	107.73%	108.74%	109.65%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	32,261	16,076	14,541	14,541	18,285	25,684	25,684	3.87%
YoY %	100.68%	10.56%	0.00%	-20.48%	-28.81%	0.00%	-	-
Horiz. %	125.61%	62.59%	56.62%	56.62%	71.19%	100.00%	100.00%	-
Div Payout %	15.67%	29.42%	42.83%	100.63%	58.72%	61.02%	68.26%	-
YoY %	-46.74%	-31.31%	-57.44%	71.37%	-3.77%	-10.61%	-	-
Horiz. %	22.96%	43.10%	62.75%	147.42%	86.02%	89.39%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	2,391,873	2,091,874	1,389,679	1,430,759	1,444,142	1,456,214	1,328,087	10.29%
YoY %	14.34%	50.53%	-2.87%	-0.93%	-0.83%	9.65%	-	-
Horiz. %	180.10%	157.51%	104.64%	107.73%	108.74%	109.65%	100.00%	-
NOSH	1,613,079	806,539	733,831	733,831	733,831	733,831	733,831	14.02%
YoY %	100.00%	9.91%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	219.82%	109.91%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	44.36%	13.58%	10.95%	4.56%	9.05%	11.62%	11.77%	-
YoY %	226.66%	24.02%	140.13%	-49.61%	-22.12%	-1.27%	-	-
Horiz. %	376.89%	115.38%	93.03%	38.74%	76.89%	98.73%	100.00%	-
ROE	8.61%	2.61%	2.44%	1.01%	2.16%	2.89%	2.83%	-
YoY %	229.89%	6.97%	141.58%	-53.24%	-25.26%	2.12%	-	-
Horiz. %	304.24%	92.23%	86.22%	35.69%	76.33%	102.12%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	28.77	50.04	42.65	42.90	46.92	49.84	43.73	-6.73%
YoY %	-42.51%	17.33%	-0.58%	-8.57%	-5.86%	13.97%	-	-
Horiz. %	65.79%	114.43%	97.53%	98.10%	107.29%	113.97%	100.00%	-
EPS	12.76	6.80	4.67	1.99	4.26	5.74	5.13	16.39%
YoY %	87.65%	45.61%	134.67%	-53.29%	-25.78%	11.89%	-	-
Horiz. %	248.73%	132.55%	91.03%	38.79%	83.04%	111.89%	100.00%	-
DPS	2.00	2.00	2.00	2.00	2.50	3.50	3.50	-8.90%
YoY %	0.00%	0.00%	0.00%	-20.00%	-28.57%	0.00%	-	-
Horiz. %	57.14%	57.14%	57.14%	57.14%	71.43%	100.00%	100.00%	-
NAPS	1.4828	2.6024	1.9113	1.9678	1.9744	1.9844	1.8098	-3.26%
YoY %	-43.02%	36.16%	-2.87%	-0.33%	-0.50%	9.65%	-	-
Horiz. %	81.93%	143.79%	105.61%	108.73%	109.09%	109.65%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 733,831
RPS	28.77	24.94	19.22	19.34	21.28	22.67	19.89	6.34%
YoY %	15.36%	29.76%	-0.62%	-9.12%	-6.13%	13.98%	-	-
Horiz. %	144.65%	125.39%	96.63%	97.23%	106.99%	113.98%	100.00%	-
EPS	12.76	3.39	2.10	0.90	1.93	2.61	2.33	32.74%
YoY %	276.40%	61.43%	133.33%	-53.37%	-26.05%	12.02%	-	-
Horiz. %	547.64%	145.49%	90.13%	38.63%	82.83%	112.02%	100.00%	-
DPS	2.00	1.00	0.90	0.90	1.13	1.59	1.59	3.89%
YoY %	100.00%	11.11%	0.00%	-20.35%	-28.93%	0.00%	-	-
Horiz. %	125.79%	62.89%	56.60%	56.60%	71.07%	100.00%	100.00%	-
NAPS	1.4828	1.2968	0.8615	0.887	0.8953	0.9028	0.8233	10.29%
YoY %	14.34%	50.53%	-2.87%	-0.93%	-0.83%	9.66%	-	-
Horiz. %	180.10%	157.51%	104.64%	107.74%	108.75%	109.66%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	2.30	7.34	2.05	2.46	2.31	3.58	2.40	-
P/RPS	7.99	14.67	4.81	5.73	4.92	7.18	5.49	6.45%
YoY %	-45.54%	204.99%	-16.06%	16.46%	-31.48%	30.78%	-	-
Horiz. %	145.54%	267.21%	87.61%	104.37%	89.62%	130.78%	100.00%	-
P/EPS	18.02	107.98	43.90	123.77	54.26	62.42	46.81	-14.70%
YoY %	-83.31%	145.97%	-64.53%	128.11%	-13.07%	33.35%	-	-
Horiz. %	38.50%	230.68%	93.78%	264.41%	115.92%	133.35%	100.00%	-
EY	5.55	0.93	2.28	0.81	1.84	1.60	2.14	17.20%
YoY %	496.77%	-59.21%	181.48%	-55.98%	15.00%	-25.23%	-	-
Horiz. %	259.35%	43.46%	106.54%	37.85%	85.98%	74.77%	100.00%	-
DY	0.87	0.27	0.98	0.81	1.08	0.98	1.46	-8.26%
YoY %	222.22%	-72.45%	20.99%	-25.00%	10.20%	-32.88%	-	-
Horiz. %	59.59%	18.49%	67.12%	55.48%	73.97%	67.12%	100.00%	-
P/NAPS	1.55	2.82	1.07	1.25	1.17	1.80	1.33	2.58%
YoY %	-45.04%	163.55%	-14.40%	6.84%	-35.00%	35.34%	-	-
Horiz. %	116.54%	212.03%	80.45%	93.98%	87.97%	135.34%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	28/07/22	30/07/21	03/08/20	06/08/19	02/08/18	08/08/17	05/08/16	-
Price	2.76	8.29	3.19	2.14	2.61	4.07	2.55	-
P/RPS	9.59	16.57	7.48	4.99	5.56	8.17	5.83	8.64%
YoY %	-42.12%	121.52%	49.90%	-10.25%	-31.95%	40.14%	-	-
Horiz. %	164.49%	284.22%	128.30%	85.59%	95.37%	140.14%	100.00%	-
P/EPS	21.63	121.95	68.32	107.67	61.30	70.96	49.73	-12.95%
YoY %	-82.26%	78.50%	-36.55%	75.64%	-13.61%	42.69%	-	-
Horiz. %	43.49%	245.22%	137.38%	216.51%	123.27%	142.69%	100.00%	-
EY	4.62	0.82	1.46	0.93	1.63	1.41	2.01	14.87%
YoY %	463.41%	-43.84%	56.99%	-42.94%	15.60%	-29.85%	-	-
Horiz. %	229.85%	40.80%	72.64%	46.27%	81.09%	70.15%	100.00%	-
DY	0.72	0.24	0.63	0.93	0.96	0.86	1.37	-10.16%
YoY %	200.00%	-61.90%	-32.26%	-3.12%	11.63%	-37.23%	-	-
Horiz. %	52.55%	17.52%	45.99%	67.88%	70.07%	62.77%	100.00%	-
P/NAPS	1.86	3.19	1.67	1.09	1.32	2.05	1.41	4.72%
YoY %	-41.69%	91.02%	53.21%	-17.42%	-35.61%	45.39%	-	-
Horiz. %	131.91%	226.24%	118.44%	77.30%	93.62%	145.39%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos