[UNIWALL] QoQ TTM 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- -55.22%
YoY- -56.64%
Quarter Report
Latest QR
Upcoming QR
UNIWALL's Result
UNIWALL's Financial Summary
View:
Show?
TTM Result
30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 CAGR
Revenue 88,740 41,010 38,842 34,078 60,400 57,665 32,030 40.40%
PBT 15,680 6,679 9,264 9,667 20,864 21,211 12,902 6.70%
Tax -5,203 -2,205 -2,898 -3,176 -6,370 -6,241 -3,498 14.13%
NP 10,477 4,474 6,366 6,491 14,494 14,970 9,404 3.66%
-
NP to SH 10,616 4,474 6,366 6,491 14,494 14,970 9,404 4.11%
-
Tax Rate 33.18% 33.01% 31.28% 32.85% 30.53% 29.42% 27.11% -
Total Cost 78,263 36,536 32,476 27,587 45,906 42,695 22,626 51.17%
-
Net Worth 36,570 36,570 36,570 36,570 20,614 30,006 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 - - - - 2,047 2,074 1,023 -
Div Payout % - - - - 14.13% 13.86% 10.89% -
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 20,614 30,006 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 11.81% 10.91% 16.39% 19.05% 24.00% 25.96% 29.36% -
ROE 29.03% 12.23% 17.41% 17.75% 70.31% 49.89% 36.74% -
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 12.13 5.61 5.31 4.66 20.51 15.37 8.76 11.44%
EPS 1.45 0.61 0.87 0.89 4.92 3.99 2.57 -17.35%
DPS 0.00 0.00 0.00 0.00 0.70 0.55 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 12.13 5.61 5.31 4.66 8.26 7.88 4.38 40.38%
EPS 1.45 0.61 0.87 0.89 1.98 2.05 1.29 3.97%
DPS 0.00 0.00 0.00 0.00 0.28 0.28 0.14 -
NAPS 0.05 0.05 0.05 0.05 0.0282 0.041 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 6.51 14.09 14.88 16.96 6.58 7.81 7.08 -2.75%
P/EPS 54.43 129.15 90.76 89.02 27.43 30.07 24.11 31.15%
EY 1.84 0.77 1.10 1.12 3.65 3.33 4.15 -23.72%
DY 0.00 0.00 0.00 0.00 0.52 0.46 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 - 28/08/19 -
Price 0.79 0.79 0.79 0.00 1.36 0.00 0.85 -
P/RPS 6.51 14.09 14.88 0.00 6.63 0.00 9.70 -12.43%
P/EPS 54.43 129.15 90.76 0.00 27.63 0.00 33.05 18.07%
EY 1.84 0.77 1.10 0.00 3.62 0.00 3.03 -15.30%
DY 0.00 0.00 0.00 0.00 0.51 0.00 0.33 -
P/NAPS 15.80 15.80 15.80 0.00 19.43 0.00 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