[UNISEM] YoY TTM Result on 30-Jun-2015 [#2]

Stock

[UNISEM] UNISEM (M) BHD

Announcement Date

30-Jul-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- 24.84%

YoY- 244.74%

Quarter Report

Unisem 2Q15 results.pdf

Latest QR

Upcoming QR

UNISEM's Result

UNISEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	1,404,485	1,410,073	1,320,276	1,137,497	973,529	1,049,046	1,100,927	4.14%
YoY %	-0.40%	6.80%	16.07%	16.84%	-7.20%	-4.71%	-	-
Horiz. %	127.57%	128.08%	119.92%	103.32%	88.43%	95.29%	100.00%	-
PBT	125,952	205,683	191,439	120,910	-57,676	-22,554	-27,407	-
YoY %	-38.76%	7.44%	58.33%	309.64%	-155.72%	17.71%	-	-
Horiz. %	-459.56%	-750.48%	-698.50%	-441.16%	210.44%	82.29%	100.00%	-
Tax	-15,038	-27,471	-16,651	-17,026	-17,214	-4,342	8,327	-
YoY %	45.26%	-64.98%	2.20%	1.09%	-296.45%	-152.14%	-	-
Horiz. %	-180.59%	-329.90%	-199.96%	-204.47%	-206.73%	-52.14%	100.00%	-
NP	110,914	178,212	174,788	103,884	-74,890	-26,896	-19,080	-
YoY %	-37.76%	1.96%	68.25%	238.72%	-178.44%	-40.96%	-	-
Horiz. %	-581.31%	-934.03%	-916.08%	-544.47%	392.51%	140.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	109,664	176,957	172,946	103,233	-71,322	-25,134	-18,373	-
YoY %	-38.03%	2.32%	67.53%	244.74%	-183.77%	-36.80%	-	-
Horiz. %	-596.88%	-963.14%	-941.31%	-561.87%	388.19%	136.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.94%	13.36%	8.70%	14.08%	-	-	-	-
YoY %	-10.63%	53.56%	-38.21%	0.00%	-	-	-	-
Horiz. %	84.80%	94.89%	61.79%	100.00%	-	-	-	-
Total Cost	1,293,571	1,231,861	1,145,488	1,033,613	1,048,419	1,075,942	1,120,007	2.42%
YoY %	5.01%	7.54%	10.82%	-1.41%	-2.56%	-3.93%	-	-
Horiz. %	115.50%	109.99%	102.28%	92.29%	93.61%	96.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,444,142	1,456,214	1,328,087	1,126,437	943,166	1,027,775	1,056,538	5.34%
YoY %	-0.83%	9.65%	17.90%	19.43%	-8.23%	-2.72%	-	-
Horiz. %	136.69%	137.83%	125.70%	106.62%	89.27%	97.28%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	73,323	80,721	55,257	40,696	13,489	13,495	13,625	32.36%
YoY %	-9.16%	46.08%	35.78%	201.70%	-0.04%	-0.95%	-	-
Horiz. %	538.15%	592.45%	405.56%	298.69%	99.00%	99.05%	100.00%	-
Div Payout %	66.86%	45.62%	31.95%	39.42%	0.00%	0.00%	0.00%	-
YoY %	46.56%	42.79%	-18.95%	0.00%	0.00%	0.00%	-	-
Horiz. %	169.61%	115.73%	81.05%	100.00%	-	-	-	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	1,444,142	1,456,214	1,328,087	1,126,437	943,166	1,027,775	1,056,538	5.34%
YoY %	-0.83%	9.65%	17.90%	19.43%	-8.23%	-2.72%	-	-
Horiz. %	136.69%	137.83%	125.70%	106.62%	89.27%	97.28%	100.00%	-
NOSH	733,831	733,831	733,831	683,725	673,354	676,612	676,964	1.35%
YoY %	0.00%	0.00%	7.33%	1.54%	-0.48%	-0.05%	-	-
Horiz. %	108.40%	108.40%	108.40%	101.00%	99.47%	99.95%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	7.90%	12.64%	13.24%	9.13%	-7.69%	-2.56%	-1.73%	-
YoY %	-37.50%	-4.53%	45.02%	218.73%	-200.39%	-47.98%	-	-
Horiz. %	-456.65%	-730.64%	-765.32%	-527.75%	444.51%	147.98%	100.00%	-
ROE	7.59%	12.15%	13.02%	9.16%	-7.56%	-2.45%	-1.74%	-
YoY %	-37.53%	-6.68%	42.14%	221.16%	-208.57%	-40.80%	-	-
Horiz. %	-436.21%	-698.28%	-748.28%	-526.44%	434.48%	140.80%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	192.02	192.15	179.92	166.37	144.58	155.04	162.63	2.80%
YoY %	-0.07%	6.80%	8.14%	15.07%	-6.75%	-4.67%	-	-
Horiz. %	118.07%	118.15%	110.63%	102.30%	88.90%	95.33%	100.00%	-
EPS	14.99	24.11	23.57	15.10	-10.59	-3.71	-2.71	-
YoY %	-37.83%	2.29%	56.09%	242.59%	-185.44%	-36.90%	-	-
Horiz. %	-553.14%	-889.67%	-869.74%	-557.20%	390.77%	136.90%	100.00%	-
DPS	10.00	11.00	7.53	6.03	2.00	2.00	2.00	30.75%
YoY %	-9.09%	46.08%	24.88%	201.50%	0.00%	0.00%	-	-
Horiz. %	500.00%	550.00%	376.50%	301.50%	100.00%	100.00%	100.00%	-
NAPS	1.9744	1.9844	1.8098	1.6475	1.4007	1.519	1.5607	3.99%
YoY %	-0.50%	9.65%	9.85%	17.62%	-7.79%	-2.67%	-	-
Horiz. %	126.51%	127.15%	115.96%	105.56%	89.75%	97.33%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 683,725
RPS	87.07	87.41	81.85	70.52	60.35	65.03	68.25	4.14%
YoY %	-0.39%	6.79%	16.07%	16.85%	-7.20%	-4.72%	-	-
Horiz. %	127.58%	128.07%	119.93%	103.33%	88.42%	95.28%	100.00%	-
EPS	6.80	10.97	10.72	6.40	-4.42	-1.56	-1.14	-
YoY %	-38.01%	2.33%	67.50%	244.80%	-183.33%	-36.84%	-	-
Horiz. %	-596.49%	-962.28%	-940.35%	-561.40%	387.72%	136.84%	100.00%	-
DPS	4.55	5.00	3.43	2.52	0.84	0.84	0.84	32.50%
YoY %	-9.00%	45.77%	36.11%	200.00%	0.00%	0.00%	-	-
Horiz. %	541.67%	595.24%	408.33%	300.00%	100.00%	100.00%	100.00%	-
NAPS	0.8953	0.9028	0.8233	0.6983	0.5847	0.6372	0.655	5.34%
YoY %	-0.83%	9.66%	17.90%	19.43%	-8.24%	-2.72%	-	-
Horiz. %	136.69%	137.83%	125.69%	106.61%	89.27%	97.28%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	2.31	3.58	2.40	2.33	1.46	0.95	1.36	-
P/RPS	1.20	1.86	1.33	1.40	1.01	0.61	0.84	6.12%
YoY %	-35.48%	39.85%	-5.00%	38.61%	65.57%	-27.38%	-	-
Horiz. %	142.86%	221.43%	158.33%	166.67%	120.24%	72.62%	100.00%	-
P/EPS	15.41	14.85	10.18	15.43	-13.78	-25.57	-50.11	-
YoY %	3.77%	45.87%	-34.02%	211.97%	46.11%	48.97%	-	-
Horiz. %	-30.75%	-29.63%	-20.32%	-30.79%	27.50%	51.03%	100.00%	-
EY	6.49	6.74	9.82	6.48	-7.25	-3.91	-2.00	-
YoY %	-3.71%	-31.36%	51.54%	189.38%	-85.42%	-95.50%	-	-
Horiz. %	-324.50%	-337.00%	-491.00%	-324.00%	362.50%	195.50%	100.00%	-
DY	4.33	3.07	3.14	2.59	1.37	2.11	1.47	19.71%
YoY %	41.04%	-2.23%	21.24%	89.05%	-35.07%	43.54%	-	-
Horiz. %	294.56%	208.84%	213.61%	176.19%	93.20%	143.54%	100.00%	-
P/NAPS	1.17	1.80	1.33	1.41	1.04	0.63	0.87	5.05%
YoY %	-35.00%	35.34%	-5.67%	35.58%	65.08%	-27.59%	-	-
Horiz. %	134.48%	206.90%	152.87%	162.07%	119.54%	72.41%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	02/08/18	08/08/17	05/08/16	30/07/15	24/07/14	24/07/13	09/08/12	-
Price	2.59	4.07	2.55	2.36	1.69	1.01	1.25	-
P/RPS	1.35	2.12	1.42	1.42	1.17	0.65	0.77	9.80%
YoY %	-36.32%	49.30%	0.00%	21.37%	80.00%	-15.58%	-	-
Horiz. %	175.32%	275.32%	184.42%	184.42%	151.95%	84.42%	100.00%	-
P/EPS	17.27	16.88	10.82	15.63	-15.96	-27.19	-46.06	-
YoY %	2.31%	56.01%	-30.77%	197.93%	41.30%	40.97%	-	-
Horiz. %	-37.49%	-36.65%	-23.49%	-33.93%	34.65%	59.03%	100.00%	-
EY	5.79	5.92	9.24	6.40	-6.27	-3.68	-2.17	-
YoY %	-2.20%	-35.93%	44.37%	202.07%	-70.38%	-69.59%	-	-
Horiz. %	-266.82%	-272.81%	-425.81%	-294.93%	288.94%	169.59%	100.00%	-
DY	3.86	2.70	2.95	2.56	1.19	1.98	1.60	15.80%
YoY %	42.96%	-8.47%	15.23%	115.13%	-39.90%	23.75%	-	-
Horiz. %	241.25%	168.75%	184.38%	160.00%	74.37%	123.75%	100.00%	-
P/NAPS	1.31	2.05	1.41	1.43	1.21	0.66	0.80	8.56%
YoY %	-36.10%	45.39%	-1.40%	18.18%	83.33%	-17.50%	-	-
Horiz. %	163.75%	256.25%	176.25%	178.75%	151.25%	82.50%	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