[UNIWALL] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[UNIWALL] UNI WALL APS HOLDINGS BERHAD
Announcement Date
30-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 451.02%
YoY- -34.33%
Quarter Report
Latest QR
Upcoming QR
UNIWALL's Result
UNIWALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Revenue 42,090 41,010 24,314 34,078 14,786 40,354 38,754 2.78%
PBT 814 6,679 1,340 9,667 2,146 14,067 14,356 -61.54%
Tax -612 -2,205 -412 -3,176 -968 -4,182 -3,588 -44.51%
NP 202 4,474 928 6,491 1,178 9,885 10,768 -73.39%
-
NP to SH 480 4,474 928 6,491 1,178 9,885 10,768 -64.50%
-
Tax Rate 75.18% 33.01% 30.75% 32.85% 45.11% 29.73% 24.99% -
Total Cost 41,888 36,536 23,386 27,587 13,608 30,469 27,986 14.37%
-
Net Worth 36,570 36,570 36,570 36,570 25,599 29,255 25,599 12.61%
Dividend
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Div - - - - - 2,047 2,047 -
Div Payout % - - - - - 20.72% 19.02% -
Equity
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Net Worth 36,570 36,570 36,570 36,570 25,599 29,255 25,599 12.61%
NOSH 731,400 731,400 731,400 731,400 365,700 365,700 365,700 25.96%
Ratio Analysis
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
NP Margin 0.48% 10.91% 3.82% 19.05% 7.97% 24.50% 27.79% -
ROE 1.31% 12.23% 2.54% 17.75% 4.60% 33.79% 42.06% -
Per Share
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
RPS 5.75 5.61 3.32 4.66 4.04 11.03 10.60 -18.42%
EPS 0.02 0.61 0.12 0.89 0.40 2.70 3.00 -81.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.56 0.56 -
NAPS 0.05 0.05 0.05 0.05 0.07 0.08 0.07 -10.60%
Adjusted Per Share Value based on latest NOSH - 731,400
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
RPS 5.75 5.61 3.32 4.66 2.02 5.52 5.30 2.75%
EPS 0.02 0.61 0.12 0.89 0.16 1.35 1.47 -76.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.28 0.28 -
NAPS 0.05 0.05 0.05 0.05 0.035 0.04 0.035 12.61%
Price Multiplier on Financial Quarter End Date
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Date 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 28/06/19 -
Price 0.79 0.79 0.79 0.79 1.35 1.20 0.62 -
P/RPS 13.73 14.09 23.76 16.96 33.39 10.87 5.85 32.85%
P/EPS 1,203.76 129.15 622.64 89.02 419.10 44.39 21.06 284.73%
EY 0.08 0.77 0.16 1.12 0.24 2.25 4.75 -74.33%
DY 0.00 0.00 0.00 0.00 0.00 0.47 0.90 -
P/NAPS 15.80 15.80 15.80 15.80 19.29 15.00 8.86 21.24%
Price Multiplier on Announcement Date
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Date 26/08/22 25/02/22 30/09/21 30/03/21 24/08/20 27/02/20 28/08/19 -
Price 0.79 0.79 0.79 0.00 1.36 1.22 0.85 -
P/RPS 13.73 14.09 23.76 0.00 33.64 11.06 8.02 19.60%
P/EPS 1,203.76 129.15 622.64 0.00 422.20 45.13 28.87 246.36%
EY 0.08 0.77 0.16 0.00 0.24 2.22 3.46 -71.47%
DY 0.00 0.00 0.00 0.00 0.00 0.46 0.66 -
P/NAPS 15.80 15.80 15.80 0.00 19.43 15.25 12.14 9.17%

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