[UNISEM] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
29-Apr-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 70.36%
YoY- -146.65%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,289,294 922,923 565,242 273,346 1,251,205 931,373 615,057 63.42%
PBT 164,024 107,184 51,514 1,161 13,621 36,510 26,732 233.32%
Tax -21,238 -25,318 -20,392 -3,989 -23,882 -19,775 -6,458 120.34%
NP 142,786 81,866 31,122 -2,828 -10,261 16,735 20,274 265.25%
-
NP to SH 142,786 81,866 31,122 -2,828 -9,542 17,308 20,513 262.42%
-
Tax Rate 12.95% 23.62% 39.59% 343.58% 175.33% 54.16% 24.16% -
Total Cost 1,146,508 841,057 534,120 276,174 1,261,466 914,638 594,783 54.57%
-
Net Worth 1,694,466 1,436,576 1,389,679 1,372,738 1,355,288 1,393,460 1,430,759 11.88%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 44,657 29,083 14,541 - 43,625 29,083 14,541 110.56%
Div Payout % 31.28% 35.53% 46.72% - 0.00% 168.03% 70.89% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,694,466 1,436,576 1,389,679 1,372,738 1,355,288 1,393,460 1,430,759 11.88%
NOSH 785,464 733,831 733,831 733,831 733,831 733,831 733,831 4.61%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 11.07% 8.87% 5.51% -1.03% -0.82% 1.80% 3.30% -
ROE 8.43% 5.70% 2.24% -0.21% -0.70% 1.24% 1.43% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 173.22 126.93 77.74 37.59 172.08 128.10 84.59 60.90%
EPS 19.52 11.26 4.28 -0.39 -1.31 2.38 2.82 261.08%
DPS 6.00 4.00 2.00 0.00 6.00 4.00 2.00 107.31%
NAPS 2.2766 1.9758 1.9113 1.888 1.864 1.9165 1.9678 10.15%
Adjusted Per Share Value based on latest NOSH - 733,831
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 79.93 57.21 35.04 16.95 77.57 57.74 38.13 63.42%
EPS 8.85 5.08 1.93 -0.18 -0.59 1.07 1.27 262.69%
DPS 2.77 1.80 0.90 0.00 2.70 1.80 0.90 110.86%
NAPS 1.0505 0.8906 0.8615 0.851 0.8402 0.8639 0.887 11.88%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 6.18 3.57 2.05 1.58 2.16 1.93 2.46 -
P/RPS 3.57 2.81 2.64 4.20 1.26 1.51 2.91 14.52%
P/EPS 32.21 31.71 47.89 -406.22 -164.59 81.08 87.20 -48.36%
EY 3.10 3.15 2.09 -0.25 -0.61 1.23 1.15 93.10%
DY 0.97 1.12 0.98 0.00 2.78 2.07 0.81 12.70%
P/NAPS 2.71 1.81 1.07 0.84 1.16 1.01 1.25 67.11%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 23/10/20 03/08/20 29/04/20 26/02/20 25/10/19 06/08/19 -
Price 8.97 4.40 3.19 1.93 2.21 2.56 2.14 -
P/RPS 5.18 3.47 4.10 5.13 1.28 2.00 2.53 60.89%
P/EPS 46.76 39.08 74.53 -496.21 -168.40 107.54 75.85 -27.45%
EY 2.14 2.56 1.34 -0.20 -0.59 0.93 1.32 37.80%
DY 0.67 0.91 0.63 0.00 2.71 1.56 0.93 -19.55%
P/NAPS 3.94 2.23 1.67 1.02 1.19 1.34 1.09 134.61%

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