[UNISEM] YoY TTM Result on 31-Mar-2016 [#1]

Stock

[UNISEM] UNISEM (M) BHD

Announcement Date

26-Apr-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Mar-2016 [#1]

Profit Trend

QoQ- 7.18%

YoY- 101.6%

Quarter Report

UNISEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
TTM Result
Revenue	1,332,855	1,427,030	1,365,220	1,298,176	1,090,288	968,879	1,085,060	3.48%
YoY %	-6.60%	4.53%	5.16%	19.07%	12.53%	-10.71%	-	-
Horiz. %	122.84%	131.52%	125.82%	119.64%	100.48%	89.29%	100.00%	-
PBT	110,459	137,629	199,594	184,556	100,426	-73,400	-29,515	-
YoY %	-19.74%	-31.05%	8.15%	83.77%	236.82%	-148.69%	-	-
Horiz. %	-374.25%	-466.30%	-676.25%	-625.30%	-340.25%	248.69%	100.00%	-
Tax	-14,905	-15,279	-26,136	-15,906	-17,669	-16,751	-374	84.76%
YoY %	2.45%	41.54%	-64.32%	9.98%	-5.48%	-4,378.88%	-	-
Horiz. %	3,985.29%	4,085.29%	6,988.24%	4,252.94%	4,724.33%	4,478.88%	100.00%	-
NP	95,554	122,350	173,458	168,650	82,757	-90,151	-29,889	-
YoY %	-21.90%	-29.46%	2.85%	103.79%	191.80%	-201.62%	-	-
Horiz. %	-319.70%	-409.35%	-580.34%	-564.25%	-276.88%	301.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	95,842	120,611	172,496	166,701	82,691	-86,358	-28,521	-
YoY %	-20.54%	-30.08%	3.48%	101.60%	195.75%	-202.79%	-	-
Horiz. %	-336.04%	-422.88%	-604.80%	-584.49%	-289.93%	302.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.49%	11.10%	13.09%	8.62%	17.59%	-	-	-
YoY %	21.53%	-15.20%	51.86%	-50.99%	0.00%	-	-	-
Horiz. %	76.69%	63.10%	74.42%	49.01%	100.00%	-	-	-
Total Cost	1,237,301	1,304,680	1,191,762	1,129,526	1,007,531	1,059,030	1,114,949	1.74%
YoY %	-5.16%	9.47%	5.51%	12.11%	-4.86%	-5.02%	-	-
Horiz. %	110.97%	117.02%	106.89%	101.31%	90.37%	94.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,444,937	1,453,572	1,454,453	1,316,859	1,084,093	959,876	1,022,179	5.93%
YoY %	-0.59%	-0.06%	10.45%	21.47%	12.94%	-6.10%	-	-
Horiz. %	141.36%	142.20%	142.29%	128.83%	106.06%	93.90%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	54,640	80,721	80,721	29,778	40,491	13,489	13,495	26.23%
YoY %	-32.31%	0.00%	171.08%	-26.46%	200.18%	-0.04%	-	-
Horiz. %	404.89%	598.15%	598.15%	220.66%	300.04%	99.96%	100.00%	-
Div Payout %	57.01%	66.93%	46.80%	17.86%	48.97%	0.00%	0.00%	-
YoY %	-14.82%	43.01%	162.04%	-63.53%	0.00%	0.00%	-	-
Horiz. %	116.42%	136.68%	95.57%	36.47%	100.00%	-	-	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	1,444,937	1,453,572	1,454,453	1,316,859	1,084,093	959,876	1,022,179	5.93%
YoY %	-0.59%	-0.06%	10.45%	21.47%	12.94%	-6.10%	-	-
Horiz. %	141.36%	142.20%	142.29%	128.83%	106.06%	93.90%	100.00%	-
NOSH	733,831	733,831	733,831	733,831	674,355	676,350	671,999	1.47%
YoY %	0.00%	0.00%	0.00%	8.82%	-0.29%	0.65%	-	-
Horiz. %	109.20%	109.20%	109.20%	109.20%	100.35%	100.65%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	7.17%	8.57%	12.71%	12.99%	7.59%	-9.30%	-2.75%	-
YoY %	-16.34%	-32.57%	-2.16%	71.15%	181.61%	-238.18%	-	-
Horiz. %	-260.73%	-311.64%	-462.18%	-472.36%	-276.00%	338.18%	100.00%	-
ROE	6.63%	8.30%	11.86%	12.66%	7.63%	-9.00%	-2.79%	-
YoY %	-20.12%	-30.02%	-6.32%	65.92%	184.78%	-222.58%	-	-
Horiz. %	-237.63%	-297.49%	-425.09%	-453.76%	-273.48%	322.58%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	183.31	194.46	186.04	176.90	161.68	143.25	161.47	2.13%
YoY %	-5.73%	4.53%	5.17%	9.41%	12.87%	-11.28%	-	-
Horiz. %	113.53%	120.43%	115.22%	109.56%	100.13%	88.72%	100.00%	-
EPS	13.18	16.44	23.51	22.72	12.26	-12.77	-4.24	-
YoY %	-19.83%	-30.07%	3.48%	85.32%	196.01%	-201.18%	-	-
Horiz. %	-310.85%	-387.74%	-554.48%	-535.85%	-289.15%	301.18%	100.00%	-
DPS	7.50	11.00	11.00	4.06	6.00	1.99	2.00	24.63%
YoY %	-31.82%	0.00%	170.94%	-32.33%	201.51%	-0.50%	-	-
Horiz. %	375.00%	550.00%	550.00%	203.00%	300.00%	99.50%	100.00%	-
NAPS	1.9873	1.9808	1.982	1.7945	1.6076	1.4192	1.5211	4.55%
YoY %	0.33%	-0.06%	10.45%	11.63%	13.28%	-6.70%	-	-
Horiz. %	130.65%	130.22%	130.30%	117.97%	105.69%	93.30%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 733,831
RPS	82.63	88.47	84.63	80.48	67.59	60.06	67.27	3.48%
YoY %	-6.60%	4.54%	5.16%	19.07%	12.54%	-10.72%	-	-
Horiz. %	122.83%	131.51%	125.81%	119.64%	100.48%	89.28%	100.00%	-
EPS	5.94	7.48	10.69	10.33	5.13	-5.35	-1.77	-
YoY %	-20.59%	-30.03%	3.48%	101.36%	195.89%	-202.26%	-	-
Horiz. %	-335.59%	-422.60%	-603.95%	-583.62%	-289.83%	302.26%	100.00%	-
DPS	3.39	5.00	5.00	1.85	2.51	0.84	0.84	26.16%
YoY %	-32.20%	0.00%	170.27%	-26.29%	198.81%	0.00%	-	-
Horiz. %	403.57%	595.24%	595.24%	220.24%	298.81%	100.00%	100.00%	-
NAPS	0.8958	0.9011	0.9017	0.8164	0.6721	0.5951	0.6337	5.93%
YoY %	-0.59%	-0.07%	10.45%	21.47%	12.94%	-6.09%	-	-
Horiz. %	141.36%	142.20%	142.29%	128.83%	106.06%	93.91%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	2.65	2.44	3.14	2.22	2.18	1.03	0.89	-
P/RPS	1.45	1.25	1.69	1.25	1.35	0.72	0.55	17.52%
YoY %	16.00%	-26.04%	35.20%	-7.41%	87.50%	30.91%	-	-
Horiz. %	263.64%	227.27%	307.27%	227.27%	245.45%	130.91%	100.00%	-
P/EPS	20.10	14.85	13.36	9.77	17.78	-8.07	-20.97	-
YoY %	35.35%	11.15%	36.75%	-45.05%	320.32%	61.52%	-	-
Horiz. %	-95.85%	-70.82%	-63.71%	-46.59%	-84.79%	38.48%	100.00%	-
EY	4.97	6.74	7.49	10.23	5.62	-12.40	-4.77	-
YoY %	-26.26%	-10.01%	-26.78%	82.03%	145.32%	-159.96%	-	-
Horiz. %	-104.19%	-141.30%	-157.02%	-214.47%	-117.82%	259.96%	100.00%	-
DY	2.83	4.51	3.50	1.83	2.75	1.94	2.25	3.89%
YoY %	-37.25%	28.86%	91.26%	-33.45%	41.75%	-13.78%	-	-
Horiz. %	125.78%	200.44%	155.56%	81.33%	122.22%	86.22%	100.00%	-
P/NAPS	1.33	1.23	1.58	1.24	1.36	0.73	0.59	14.50%
YoY %	8.13%	-22.15%	27.42%	-8.82%	86.30%	23.73%	-	-
Horiz. %	225.42%	208.47%	267.80%	210.17%	230.51%	123.73%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	25/04/19	24/04/18	25/04/17	26/04/16	28/04/15	08/05/14	24/04/13	-
Price	2.50	2.22	3.26	2.18	2.43	1.27	0.88	-
P/RPS	1.36	1.14	1.75	1.23	1.50	0.89	0.55	16.27%
YoY %	19.30%	-34.86%	42.28%	-18.00%	68.54%	61.82%	-	-
Horiz. %	247.27%	207.27%	318.18%	223.64%	272.73%	161.82%	100.00%	-
P/EPS	18.97	13.51	13.87	9.60	19.82	-9.95	-20.73	-
YoY %	40.41%	-2.60%	44.48%	-51.56%	299.20%	52.00%	-	-
Horiz. %	-91.51%	-65.17%	-66.91%	-46.31%	-95.61%	48.00%	100.00%	-
EY	5.27	7.40	7.21	10.42	5.05	-10.05	-4.82	-
YoY %	-28.78%	2.64%	-30.81%	106.34%	150.25%	-108.51%	-	-
Horiz. %	-109.34%	-153.53%	-149.59%	-216.18%	-104.77%	208.51%	100.00%	-
DY	3.00	4.95	3.37	1.86	2.47	1.57	2.27	4.75%
YoY %	-39.39%	46.88%	81.18%	-24.70%	57.32%	-30.84%	-	-
Horiz. %	132.16%	218.06%	148.46%	81.94%	108.81%	69.16%	100.00%	-
P/NAPS	1.26	1.12	1.64	1.21	1.51	0.89	0.58	13.79%
YoY %	12.50%	-31.71%	35.54%	-19.87%	69.66%	53.45%	-	-
Horiz. %	217.24%	193.10%	282.76%	208.62%	260.34%	153.45%	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