[UNISEM] QoQ 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- 306.08%
YoY- 276.75%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
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 354,047 453,647 439,686 464,060 424,445 426,396 366,356 -2.25%
PBT 13,411 74,959 64,277 81,726 58,718 59,312 48,073 -57.33%
Tax -3,555 -7,882 -2,545 124,132 -8,024 -1,860 -7,802 -40.81%
NP 9,856 67,077 61,732 205,858 50,694 57,452 40,271 -60.90%
-
NP to SH 9,856 67,077 61,732 205,858 50,694 57,452 40,271 -60.90%
-
Tax Rate 26.51% 10.52% 3.96% -151.89% 13.67% 3.14% 16.23% -
Total Cost 344,191 386,570 377,954 258,202 373,751 368,944 326,085 3.67%
-
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 32,261 32,261 32,261 32,261 - 32,261 16,130 58.81%
Div Payout % 327.33% 48.10% 52.26% 15.67% - 56.15% 40.06% -
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% 14.79% 14.04% 44.36% 11.94% 13.47% 10.99% -
ROE 0.41% 2.78% 2.56% 8.61% 2.31% 2.65% 1.89% -
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 21.95 28.12 27.26 28.77 26.31 26.43 45.42 -38.44%
EPS 0.61 4.16 3.83 12.76 3.14 3.56 4.99 -75.40%
DPS 2.00 2.00 2.00 2.00 0.00 2.00 2.00 0.00%
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 21.95 28.12 27.26 28.77 26.31 26.43 22.71 -2.24%
EPS 0.61 4.16 3.83 12.76 3.14 3.56 2.50 -60.98%
DPS 2.00 2.00 2.00 2.00 0.00 2.00 1.00 58.80%
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 14.12 9.81 9.54 7.99 11.93 15.43 18.78 -17.32%
P/EPS 507.36 66.37 67.94 18.02 99.91 114.55 170.84 106.74%
EY 0.20 1.51 1.47 5.55 1.00 0.87 0.59 -51.41%
DY 0.65 0.72 0.77 0.87 0.00 0.49 0.23 100.01%
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 13.30 11.13 8.95 9.59 10.49 11.20 9.11 28.72%
P/EPS 477.90 75.27 63.76 21.63 87.82 83.11 82.92 221.79%
EY 0.21 1.33 1.57 4.62 1.14 1.20 1.21 -68.91%
DY 0.68 0.64 0.82 0.72 0.00 0.68 0.48 26.16%
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