[UNISEM] YoY TTM Result on 31-Dec-2017 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -10.8%
YoY- -1.74%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 1,307,481 1,251,205 1,351,276 1,465,727 1,322,780 1,260,425 1,038,279 3.91%
PBT 155,104 13,621 111,063 180,779 187,158 173,105 84,519 10.63%
Tax -12,318 -23,882 -15,230 -19,375 -23,815 -15,857 -16,769 -5.00%
NP 142,786 -10,261 95,833 161,404 163,343 157,248 67,750 13.21%
-
NP to SH 142,786 -9,542 95,834 159,461 162,289 155,539 68,422 13.03%
-
Tax Rate 7.94% 175.33% 13.71% 10.72% 12.72% 9.16% 19.84% -
Total Cost 1,164,695 1,261,466 1,255,443 1,304,323 1,159,437 1,103,177 970,529 3.08%
-
Net Worth 1,694,466 1,355,288 1,430,832 1,455,480 1,413,652 1,351,863 1,026,356 8.70%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 43,969 43,625 54,640 80,721 80,721 29,778 40,491 1.38%
Div Payout % 30.79% 0.00% 57.02% 50.62% 49.74% 19.15% 59.18% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,694,466 1,355,288 1,430,832 1,455,480 1,413,652 1,351,863 1,026,356 8.70%
NOSH 785,464 733,831 733,831 733,831 733,831 733,831 674,968 2.55%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 10.92% -0.82% 7.09% 11.01% 12.35% 12.48% 6.53% -
ROE 8.43% -0.70% 6.70% 10.96% 11.48% 11.51% 6.67% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 175.67 172.08 185.85 199.74 180.26 171.76 153.83 2.23%
EPS 19.18 -1.31 13.18 21.73 22.12 21.20 10.14 11.19%
DPS 5.91 6.00 7.50 11.00 11.00 4.06 6.00 -0.25%
NAPS 2.2766 1.864 1.9679 1.9834 1.9264 1.8422 1.5206 6.95%
Adjusted Per Share Value based on latest NOSH - 733,831
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 81.05 77.57 83.77 90.87 82.00 78.14 64.37 3.91%
EPS 8.85 -0.59 5.94 9.89 10.06 9.64 4.24 13.03%
DPS 2.73 2.70 3.39 5.00 5.00 1.85 2.51 1.40%
NAPS 1.0505 0.8402 0.887 0.9023 0.8764 0.8381 0.6363 8.70%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 6.18 2.16 3.28 3.65 2.36 2.38 1.78 -
P/RPS 3.52 1.26 1.76 1.83 1.31 1.39 1.16 20.30%
P/EPS 32.21 -164.59 24.89 16.80 10.67 11.23 17.56 10.62%
EY 3.10 -0.61 4.02 5.95 9.37 8.91 5.69 -9.61%
DY 0.96 2.78 2.29 3.01 4.66 1.71 3.37 -18.86%
P/NAPS 2.71 1.16 1.67 1.84 1.23 1.29 1.17 15.01%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 26/02/20 25/02/19 22/02/18 23/02/17 23/02/16 12/02/15 -
Price 8.97 2.21 3.09 2.95 2.74 2.24 2.12 -
P/RPS 5.11 1.28 1.66 1.48 1.52 1.30 1.38 24.35%
P/EPS 46.76 -168.40 23.44 13.58 12.39 10.57 20.91 14.34%
EY 2.14 -0.59 4.27 7.37 8.07 9.46 4.78 -12.52%
DY 0.66 2.71 2.43 3.73 4.01 1.81 2.83 -21.52%
P/NAPS 3.94 1.19 1.57 1.49 1.42 1.22 1.39 18.94%

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