[UNISEM] YoY TTM Result on 30-Jun-2018 [#2]

Stock

[UNISEM] UNISEM (M) BHD

Announcement Date

02-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- -9.08%

YoY- -38.03%

Quarter Report

Unisem Q2 2018 results.pdf

Latest QR

Upcoming QR

UNISEM's Result

UNISEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	1,500,223	1,219,577	1,301,584	1,404,485	1,410,073	1,320,276	1,137,497	4.71%
YoY %	23.01%	-6.30%	-7.33%	-0.40%	6.80%	16.07%	-	-
Horiz. %	131.89%	107.22%	114.43%	123.47%	123.96%	116.07%	100.00%	-
PBT	227,753	29,483	93,861	125,952	205,683	191,439	120,910	11.11%
YoY %	672.49%	-68.59%	-25.48%	-38.76%	7.44%	58.33%	-	-
Horiz. %	188.37%	24.38%	77.63%	104.17%	170.11%	158.33%	100.00%	-
Tax	-16,037	-28,896	-15,154	-15,038	-27,471	-16,651	-17,026	-0.99%
YoY %	44.50%	-90.68%	-0.77%	45.26%	-64.98%	2.20%	-	-
Horiz. %	94.19%	169.72%	89.01%	88.32%	161.35%	97.80%	100.00%	-
NP	211,716	587	78,707	110,914	178,212	174,788	103,884	12.58%
YoY %	35,967.46%	-99.25%	-29.04%	-37.76%	1.96%	68.25%	-	-
Horiz. %	203.80%	0.57%	75.76%	106.77%	171.55%	168.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	211,716	1,067	79,151	109,664	176,957	172,946	103,233	12.70%
YoY %	19,742.17%	-98.65%	-27.82%	-38.03%	2.32%	67.53%	-	-
Horiz. %	205.09%	1.03%	76.67%	106.23%	171.42%	167.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.04%	98.01%	16.15%	11.94%	13.36%	8.70%	14.08%	-
YoY %	-92.82%	506.87%	35.26%	-10.63%	53.56%	-38.21%	-	-
Horiz. %	50.00%	696.09%	114.70%	84.80%	94.89%	61.79%	100.00%	-
Total Cost	1,288,507	1,218,990	1,222,877	1,293,571	1,231,861	1,145,488	1,033,613	3.73%
YoY %	5.70%	-0.32%	-5.47%	5.01%	7.54%	10.82%	-	-
Horiz. %	124.66%	117.93%	118.31%	125.15%	119.18%	110.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,091,874	1,389,679	1,430,759	1,444,142	1,456,214	1,328,087	1,126,437	10.85%
YoY %	50.53%	-2.87%	-0.93%	-0.83%	9.65%	17.90%	-	-
Horiz. %	185.71%	123.37%	127.02%	128.20%	129.28%	117.90%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	45,504	43,625	50,896	73,323	80,721	55,257	40,696	1.87%
YoY %	4.31%	-14.29%	-30.59%	-9.16%	46.08%	35.78%	-	-
Horiz. %	111.81%	107.20%	125.06%	180.17%	198.35%	135.78%	100.00%	-
Div Payout %	21.49%	4,088.58%	64.30%	66.86%	45.62%	31.95%	39.42%	-
YoY %	-99.47%	6,258.60%	-3.83%	46.56%	42.79%	-18.95%	-	-
Horiz. %	54.52%	10,371.84%	163.12%	169.61%	115.73%	81.05%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	2,091,874	1,389,679	1,430,759	1,444,142	1,456,214	1,328,087	1,126,437	10.85%
YoY %	50.53%	-2.87%	-0.93%	-0.83%	9.65%	17.90%	-	-
Horiz. %	185.71%	123.37%	127.02%	128.20%	129.28%	117.90%	100.00%	-
NOSH	806,539	733,831	733,831	733,831	733,831	733,831	683,725	2.78%
YoY %	9.91%	0.00%	0.00%	0.00%	0.00%	7.33%	-	-
Horiz. %	117.96%	107.33%	107.33%	107.33%	107.33%	107.33%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	14.11%	0.05%	6.05%	7.90%	12.64%	13.24%	9.13%	-
YoY %	28,120.00%	-99.17%	-23.42%	-37.50%	-4.53%	45.02%	-	-
Horiz. %	154.55%	0.55%	66.27%	86.53%	138.44%	145.02%	100.00%	-
ROE	10.12%	0.08%	5.53%	7.59%	12.15%	13.02%	9.16%	-
YoY %	12,550.00%	-98.55%	-27.14%	-37.53%	-6.68%	42.14%	-	-
Horiz. %	110.48%	0.87%	60.37%	82.86%	132.64%	142.14%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	186.64	167.73	179.01	192.02	192.15	179.92	166.37	1.93%
YoY %	11.27%	-6.30%	-6.78%	-0.07%	6.80%	8.14%	-	-
Horiz. %	112.18%	100.82%	107.60%	115.42%	115.50%	108.14%	100.00%	-
EPS	26.34	0.15	10.89	14.99	24.11	23.57	15.10	9.70%
YoY %	17,460.00%	-98.62%	-27.35%	-37.83%	2.29%	56.09%	-	-
Horiz. %	174.44%	0.99%	72.12%	99.27%	159.67%	156.09%	100.00%	-
DPS	5.66	6.00	7.00	10.00	11.00	7.53	6.03	-1.04%
YoY %	-5.67%	-14.29%	-30.00%	-9.09%	46.08%	24.88%	-	-
Horiz. %	93.86%	99.50%	116.09%	165.84%	182.42%	124.88%	100.00%	-
NAPS	2.6024	1.9113	1.9678	1.9744	1.9844	1.8098	1.6475	7.90%
YoY %	36.16%	-2.87%	-0.33%	-0.50%	9.65%	9.85%	-	-
Horiz. %	157.96%	116.01%	119.44%	119.84%	120.45%	109.85%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 733,831
RPS	93.00	75.61	80.69	87.07	87.41	81.85	70.52	4.71%
YoY %	23.00%	-6.30%	-7.33%	-0.39%	6.79%	16.07%	-	-
Horiz. %	131.88%	107.22%	114.42%	123.47%	123.95%	116.07%	100.00%	-
EPS	13.12	0.07	4.91	6.80	10.97	10.72	6.40	12.69%
YoY %	18,642.86%	-98.57%	-27.79%	-38.01%	2.33%	67.50%	-	-
Horiz. %	205.00%	1.09%	76.72%	106.25%	171.41%	167.50%	100.00%	-
DPS	2.82	2.70	3.16	4.55	5.00	3.43	2.52	1.89%
YoY %	4.44%	-14.56%	-30.55%	-9.00%	45.77%	36.11%	-	-
Horiz. %	111.90%	107.14%	125.40%	180.56%	198.41%	136.11%	100.00%	-
NAPS	1.2968	0.8615	0.887	0.8953	0.9028	0.8233	0.6983	10.85%
YoY %	50.53%	-2.87%	-0.93%	-0.83%	9.66%	17.90%	-	-
Horiz. %	185.71%	123.37%	127.02%	128.21%	129.29%	117.90%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	7.34	2.05	2.46	2.31	3.58	2.40	2.33	-
P/RPS	3.93	1.22	1.37	1.20	1.86	1.33	1.40	18.75%
YoY %	222.13%	-10.95%	14.17%	-35.48%	39.85%	-5.00%	-	-
Horiz. %	280.71%	87.14%	97.86%	85.71%	132.86%	95.00%	100.00%	-
P/EPS	27.87	1,396.93	22.60	15.41	14.85	10.18	15.43	10.34%
YoY %	-98.00%	6,081.11%	46.66%	3.77%	45.87%	-34.02%	-	-
Horiz. %	180.62%	9,053.34%	146.47%	99.87%	96.24%	65.98%	100.00%	-
EY	3.59	0.07	4.43	6.49	6.74	9.82	6.48	-9.36%
YoY %	5,028.57%	-98.42%	-31.74%	-3.71%	-31.36%	51.54%	-	-
Horiz. %	55.40%	1.08%	68.36%	100.15%	104.01%	151.54%	100.00%	-
DY	0.77	2.93	2.85	4.33	3.07	3.14	2.59	-18.28%
YoY %	-73.72%	2.81%	-34.18%	41.04%	-2.23%	21.24%	-	-
Horiz. %	29.73%	113.13%	110.04%	167.18%	118.53%	121.24%	100.00%	-
P/NAPS	2.82	1.07	1.25	1.17	1.80	1.33	1.41	12.23%
YoY %	163.55%	-14.40%	6.84%	-35.00%	35.34%	-5.67%	-	-
Horiz. %	200.00%	75.89%	88.65%	82.98%	127.66%	94.33%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	30/07/21	03/08/20	06/08/19	02/08/18	08/08/17	05/08/16	30/07/15	-
Price	8.35	3.19	2.14	2.59	4.07	2.55	2.36	-
P/RPS	4.47	1.90	1.20	1.35	2.12	1.42	1.42	21.03%
YoY %	135.26%	58.33%	-11.11%	-36.32%	49.30%	0.00%	-	-
Horiz. %	314.79%	133.80%	84.51%	95.07%	149.30%	100.00%	100.00%	-
P/EPS	31.70	2,173.76	19.66	17.27	16.88	10.82	15.63	12.49%
YoY %	-98.54%	10,956.77%	13.84%	2.31%	56.01%	-30.77%	-	-
Horiz. %	202.82%	13,907.61%	125.78%	110.49%	108.00%	69.23%	100.00%	-
EY	3.15	0.05	5.09	5.79	5.92	9.24	6.40	-11.13%
YoY %	6,200.00%	-99.02%	-12.09%	-2.20%	-35.93%	44.37%	-	-
Horiz. %	49.22%	0.78%	79.53%	90.47%	92.50%	144.38%	100.00%	-
DY	0.68	1.88	3.27	3.86	2.70	2.95	2.56	-19.80%
YoY %	-63.83%	-42.51%	-15.28%	42.96%	-8.47%	15.23%	-	-
Horiz. %	26.56%	73.44%	127.73%	150.78%	105.47%	115.23%	100.00%	-
P/NAPS	3.21	1.67	1.09	1.31	2.05	1.41	1.43	14.41%
YoY %	92.22%	53.21%	-16.79%	-36.10%	45.39%	-1.40%	-	-
Horiz. %	224.48%	116.78%	76.22%	91.61%	143.36%	98.60%	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