[UNISEM] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
26-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 40.25%
YoY- 71.41%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 888,505 424,445 1,568,923 1,142,527 776,171 373,938 1,289,294 -22.03%
PBT 140,444 58,718 222,628 163,316 115,243 52,772 164,024 -9.85%
Tax 116,108 -8,024 -24,853 -22,993 -15,191 -7,361 -21,238 -
NP 256,552 50,694 197,775 140,323 100,052 45,411 142,786 47.95%
-
NP to SH 256,552 50,694 197,775 140,323 100,052 45,411 142,786 47.95%
-
Tax Rate -82.67% 13.67% 11.16% 14.08% 13.18% 13.95% 12.95% -
Total Cost 631,953 373,751 1,371,148 1,002,204 676,119 328,527 1,146,508 -32.84%
-
Net Worth 2,391,873 2,195,561 2,166,042 2,131,361 2,091,874 1,963,926 1,694,466 25.91%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 32,261 - 96,784 32,261 16,076 - 44,657 -19.53%
Div Payout % 12.58% - 48.94% 22.99% 16.07% - 31.28% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 2,391,873 2,195,561 2,166,042 2,131,361 2,091,874 1,963,926 1,694,466 25.91%
NOSH 1,613,079 1,613,079 1,613,079 806,539 806,539 806,539 785,464 61.78%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 28.87% 11.94% 12.61% 12.28% 12.89% 12.14% 11.07% -
ROE 10.73% 2.31% 9.13% 6.58% 4.78% 2.31% 8.43% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 55.08 26.31 97.26 141.66 96.56 47.17 173.22 -53.51%
EPS 15.90 3.14 12.32 17.52 12.53 5.73 19.52 -12.81%
DPS 2.00 0.00 6.00 4.00 2.00 0.00 6.00 -52.02%
NAPS 1.4828 1.3611 1.3428 2.6426 2.6024 2.4773 2.2766 -24.92%
Adjusted Per Share Value based on latest NOSH - 806,539
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 55.08 26.31 97.26 70.83 48.12 23.18 79.93 -22.03%
EPS 15.90 3.14 12.32 8.70 6.20 2.82 8.85 47.94%
DPS 2.00 0.00 6.00 2.00 1.00 0.00 2.77 -19.56%
NAPS 1.4828 1.3611 1.3428 1.3213 1.2968 1.2175 1.0505 25.91%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.30 3.14 4.08 8.53 7.34 7.68 6.18 -
P/RPS 4.18 11.93 4.19 6.02 7.60 16.28 3.57 11.12%
P/EPS 14.46 99.91 33.28 49.03 58.97 134.07 32.21 -41.45%
EY 6.91 1.00 3.01 2.04 1.70 0.75 3.10 70.88%
DY 0.87 0.00 1.47 0.47 0.27 0.00 0.97 -7.01%
P/NAPS 1.55 2.31 3.04 3.23 2.82 3.10 2.71 -31.16%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 28/07/22 27/04/22 25/02/22 26/10/21 30/07/21 27/04/21 25/02/21 -
Price 2.76 2.76 2.96 4.14 8.29 7.94 8.97 -
P/RPS 5.01 10.49 3.04 2.92 8.59 16.83 5.18 -2.20%
P/EPS 17.35 87.82 24.14 23.80 66.60 138.61 46.76 -48.45%
EY 5.76 1.14 4.14 4.20 1.50 0.72 2.14 93.84%
DY 0.72 0.00 2.03 0.97 0.24 0.00 0.67 4.92%
P/NAPS 1.86 2.03 2.20 1.57 3.19 3.21 3.94 -39.45%

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