[UNIWALL] QoQ 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- 902.04%
YoY- 31.13%
Quarter Report
Latest QR
Upcoming QR
UNIWALL's Result
UNIWALL's Financial Summary
View:
Show?
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 21,045 28,853 12,157 26,685 7,393 20,977 19,377 2.78%
PBT 407 6,009 670 8,594 1,073 6,889 7,178 -61.54%
Tax -306 -1,999 -206 -2,692 -484 -2,388 -1,794 -44.51%
NP 101 4,010 464 5,902 589 4,501 5,384 -73.39%
-
NP to SH 240 4,010 464 5,902 589 4,501 5,384 -64.50%
-
Tax Rate 75.18% 33.27% 30.75% 31.32% 45.11% 34.66% 24.99% -
Total Cost 20,944 24,843 11,693 20,783 6,804 16,476 13,993 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 - - - - - 1,023 1,023 -
Div Payout % - - - - - 22.75% 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% 13.90% 3.82% 22.12% 7.97% 21.46% 27.79% -
ROE 0.66% 10.97% 1.27% 16.14% 2.30% 15.38% 21.03% -
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 2.88 3.94 1.66 3.65 2.02 5.74 5.30 -18.38%
EPS 0.01 0.55 0.06 0.81 0.20 1.20 1.50 -81.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.28 0.28 -
NAPS 0.05 0.05 0.05 0.05 0.07 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 2.88 3.94 1.66 3.65 1.01 2.87 2.65 2.81%
EPS 0.01 0.55 0.06 0.81 0.08 0.62 0.74 -76.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.14 0.14 -
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 27.46 20.03 47.53 21.65 66.78 20.92 11.70 32.85%
P/EPS 2,407.53 144.09 1,245.27 97.90 838.19 97.50 42.11 284.76%
EY 0.04 0.69 0.08 1.02 0.12 1.03 2.37 -74.31%
DY 0.00 0.00 0.00 0.00 0.00 0.23 0.45 -
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 27.46 20.03 47.53 0.00 67.27 21.27 16.04 19.60%
P/EPS 2,407.53 144.09 1,245.27 0.00 844.40 99.12 57.73 246.38%
EY 0.04 0.69 0.08 0.00 0.12 1.01 1.73 -71.47%
DY 0.00 0.00 0.00 0.00 0.00 0.23 0.33 -
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