[UNIWALL] QoQ TTM Result on 30-Jun-2020 [#1]

Stock
[UNIWALL] UNI WALL APS HOLDINGS BERHAD
Announcement Date
24-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -3.18%
YoY- 54.13%
Quarter Report
Latest QR
Upcoming QR
UNIWALL's Result
UNIWALL's Financial Summary
View:
Show?
TTM Result
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Revenue 41,010 38,842 34,078 60,400 57,665 32,030 10.36%
PBT 6,679 9,264 9,667 20,864 21,211 12,902 -23.09%
Tax -2,205 -2,898 -3,176 -6,370 -6,241 -3,498 -16.81%
NP 4,474 6,366 6,491 14,494 14,970 9,404 -25.64%
-
NP to SH 4,474 6,366 6,491 14,494 14,970 9,404 -25.64%
-
Tax Rate 33.01% 31.28% 32.85% 30.53% 29.42% 27.11% -
Total Cost 36,536 32,476 27,587 45,906 42,695 22,626 21.06%
-
Net Worth 36,570 36,570 36,570 20,614 30,006 25,599 15.28%
Dividend
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Div - - - 2,047 2,074 1,023 -
Div Payout % - - - 14.13% 13.86% 10.89% -
Equity
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 20,614 30,006 25,599 15.28%
NOSH 731,400 731,400 731,400 365,700 365,700 365,700 31.85%
Ratio Analysis
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
NP Margin 10.91% 16.39% 19.05% 24.00% 25.96% 29.36% -
ROE 12.23% 17.41% 17.75% 70.31% 49.89% 36.74% -
Per Share
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
RPS 5.61 5.31 4.66 20.51 15.37 8.76 -16.28%
EPS 0.61 0.87 0.89 4.92 3.99 2.57 -43.65%
DPS 0.00 0.00 0.00 0.70 0.55 0.28 -
NAPS 0.05 0.05 0.05 0.07 0.08 0.07 -12.56%
Adjusted Per Share Value based on latest NOSH - 365,700
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
RPS 5.61 5.31 4.66 8.26 7.88 4.38 10.37%
EPS 0.61 0.87 0.89 1.98 2.05 1.29 -25.82%
DPS 0.00 0.00 0.00 0.28 0.28 0.14 -
NAPS 0.05 0.05 0.05 0.0282 0.041 0.035 15.28%
Price Multiplier on Financial Quarter End Date
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Date 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 1.35 1.20 0.62 -
P/RPS 14.09 14.88 16.96 6.58 7.81 7.08 31.59%
P/EPS 129.15 90.76 89.02 27.43 30.07 24.11 95.32%
EY 0.77 1.10 1.12 3.65 3.33 4.15 -48.92%
DY 0.00 0.00 0.00 0.52 0.46 0.45 -
P/NAPS 15.80 15.80 15.80 19.29 15.00 8.86 25.95%
Price Multiplier on Announcement Date
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Date 25/02/22 30/09/21 30/03/21 24/08/20 - 28/08/19 -
Price 0.79 0.79 0.00 1.36 0.00 0.85 -
P/RPS 14.09 14.88 0.00 6.63 0.00 9.70 16.05%
P/EPS 129.15 90.76 0.00 27.63 0.00 33.05 72.23%
EY 0.77 1.10 0.00 3.62 0.00 3.03 -42.10%
DY 0.00 0.00 0.00 0.51 0.00 0.33 -
P/NAPS 15.80 15.80 0.00 19.43 0.00 12.14 11.08%

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