[UNISEM] YoY Quarter Result on 30-Sep-2017 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
01-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -3.9%
YoY- 4.71%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 357,681 316,316 354,705 382,323 321,950 329,610 273,273 4.58%
PBT 55,670 9,778 39,373 45,408 44,115 46,227 32,970 9.11%
Tax -4,926 -13,317 -4,367 -4,459 -5,306 -5,572 -5,843 -2.80%
NP 50,744 -3,539 35,006 40,949 38,809 40,655 27,127 10.99%
-
NP to SH 50,744 -3,205 35,147 40,447 38,629 40,199 27,121 10.99%
-
Tax Rate 8.85% 136.19% 11.09% 9.82% 12.03% 12.05% 17.72% -
Total Cost 306,937 319,855 319,699 341,374 283,141 288,955 246,146 3.74%
-
Net Worth 1,436,576 1,393,460 1,443,919 1,471,404 1,357,660 1,342,617 988,027 6.43%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 14,541 14,541 14,541 25,684 25,684 220 13,493 1.25%
Div Payout % 28.66% 0.00% 41.37% 63.50% 66.49% 0.55% 49.75% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,436,576 1,393,460 1,443,919 1,471,404 1,357,660 1,342,617 988,027 6.43%
NOSH 733,831 733,831 733,831 733,831 733,831 733,831 674,651 1.40%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 14.19% -1.12% 9.87% 10.71% 12.05% 12.33% 9.93% -
ROE 3.53% -0.23% 2.43% 2.75% 2.85% 2.99% 2.74% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 49.19 43.50 48.78 52.10 43.87 44.92 40.51 3.28%
EPS 6.98 -0.44 4.83 5.51 5.26 5.50 4.02 9.62%
DPS 2.00 2.00 2.00 3.50 3.50 0.03 2.00 0.00%
NAPS 1.9758 1.9165 1.9859 2.0051 1.8501 1.8296 1.4645 5.11%
Adjusted Per Share Value based on latest NOSH - 733,831
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 22.17 19.61 21.99 23.70 19.96 20.43 16.94 4.58%
EPS 3.15 -0.20 2.18 2.51 2.39 2.49 1.68 11.03%
DPS 0.90 0.90 0.90 1.59 1.59 0.01 0.84 1.15%
NAPS 0.8906 0.8639 0.8951 0.9122 0.8417 0.8323 0.6125 6.43%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 3.57 1.93 3.10 3.77 2.52 2.03 1.63 -
P/RPS 7.26 4.44 6.35 7.24 5.74 4.52 4.02 10.34%
P/EPS 51.15 -437.84 64.13 68.40 47.87 37.06 40.55 3.94%
EY 1.95 -0.23 1.56 1.46 2.09 2.70 2.47 -3.85%
DY 0.56 1.04 0.65 0.93 1.39 0.01 1.23 -12.27%
P/NAPS 1.81 1.01 1.56 1.88 1.36 1.11 1.11 8.48%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 23/10/20 25/10/19 01/11/18 01/11/17 03/11/16 29/10/15 30/10/14 -
Price 4.40 2.56 2.98 4.02 2.45 2.30 1.68 -
P/RPS 8.94 5.88 6.11 7.72 5.58 5.12 4.15 13.63%
P/EPS 63.05 -580.76 61.65 72.93 46.54 41.99 41.79 7.08%
EY 1.59 -0.17 1.62 1.37 2.15 2.38 2.39 -6.56%
DY 0.45 0.78 0.67 0.87 1.43 0.01 1.19 -14.94%
P/NAPS 2.23 1.34 1.50 2.00 1.32 1.26 1.15 11.65%

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