[UNISEM] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
28-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 153.04%
YoY- 156.42%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 1,416,188 1,781,838 1,770,921 1,777,010 1,697,780 1,568,923 1,523,369 -4.75%
PBT 53,644 279,680 272,961 280,888 234,872 222,628 217,754 -60.73%
Tax -14,220 105,681 151,417 232,216 -32,096 -24,853 -30,657 -40.10%
NP 39,424 385,361 424,378 513,104 202,776 197,775 187,097 -64.62%
-
NP to SH 39,424 385,361 424,378 513,104 202,776 197,775 187,097 -64.62%
-
Tax Rate 26.51% -37.79% -55.47% -82.67% 13.67% 11.16% 14.08% -
Total Cost 1,376,764 1,396,477 1,346,542 1,263,906 1,495,004 1,371,148 1,336,272 2.01%
-
Net Worth 2,406,068 2,416,392 2,409,940 2,391,873 2,195,561 2,166,042 2,131,361 8.42%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 129,046 96,784 86,030 64,523 - 96,784 43,015 108.14%
Div Payout % 327.33% 25.12% 20.27% 12.58% - 48.94% 22.99% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 2,406,068 2,416,392 2,409,940 2,391,873 2,195,561 2,166,042 2,131,361 8.42%
NOSH 1,613,079 1,613,079 1,613,079 1,613,079 1,613,079 1,613,079 806,539 58.80%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 2.78% 21.63% 23.96% 28.87% 11.94% 12.61% 12.28% -
ROE 1.64% 15.95% 17.61% 21.45% 9.24% 9.13% 8.78% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 87.79 110.46 109.79 110.16 105.25 97.26 188.88 -40.02%
EPS 2.44 23.89 26.31 31.80 12.56 12.32 23.36 -77.85%
DPS 8.00 6.00 5.33 4.00 0.00 6.00 5.33 31.12%
NAPS 1.4916 1.498 1.494 1.4828 1.3611 1.3428 2.6426 -31.72%
Adjusted Per Share Value based on latest NOSH - 1,613,079
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 87.79 110.46 109.79 110.16 105.25 97.26 94.44 -4.75%
EPS 2.44 23.89 26.31 31.80 12.56 12.32 11.60 -64.66%
DPS 8.00 6.00 5.33 4.00 0.00 6.00 2.67 107.97%
NAPS 1.4916 1.498 1.494 1.4828 1.3611 1.3428 1.3213 8.42%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 3.10 2.76 2.60 2.30 3.14 4.08 8.53 -
P/RPS 3.53 2.50 2.37 2.09 2.98 4.19 4.52 -15.20%
P/EPS 126.84 11.55 9.88 7.23 24.98 33.28 36.77 128.47%
EY 0.79 8.66 10.12 13.83 4.00 3.01 2.72 -56.17%
DY 2.58 2.17 2.05 1.74 0.00 1.47 0.63 156.18%
P/NAPS 2.08 1.84 1.74 1.55 2.31 3.04 3.23 -25.44%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 27/04/23 23/02/23 27/10/22 28/07/22 27/04/22 25/02/22 26/10/21 -
Price 2.92 3.13 2.44 2.76 2.76 2.96 4.14 -
P/RPS 3.33 2.83 2.22 2.51 2.62 3.04 2.19 32.26%
P/EPS 119.48 13.10 9.27 8.68 21.96 24.14 17.85 255.58%
EY 0.84 7.63 10.78 11.52 4.55 4.14 5.60 -71.80%
DY 2.74 1.92 2.19 1.45 0.00 2.03 1.29 65.31%
P/NAPS 1.96 2.09 1.63 1.86 2.03 2.20 1.57 15.95%

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