[UNIWALL] YoY Annualized 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- 451.02%
YoY- -34.33%
Quarter Report
Latest QR
Upcoming QR
UNIWALL's Result
UNIWALL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 14,860 36,954 41,010 34,078 40,354 17,311 9,359 7.37%
PBT 4,929 -9,788 6,679 9,667 14,067 7,144 5,939 -2.82%
Tax -1,920 -1,483 -2,205 -3,176 -4,182 -2,059 -2,296 -2.71%
NP 3,009 -11,271 4,474 6,491 9,885 5,085 3,643 -2.89%
-
NP to SH 3,009 -10,534 4,474 6,491 9,885 5,085 3,643 -2.89%
-
Tax Rate 38.95% - 33.01% 32.85% 29.73% 28.82% 38.66% -
Total Cost 11,851 48,225 36,536 27,587 30,469 12,226 5,716 11.86%
-
Net Worth 29,255 29,255 36,570 36,570 29,255 12,799 6,399 26.33%
Dividend
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - 2,047 - - -
Div Payout % - - - - 20.72% - - -
Equity
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 29,255 29,255 36,570 36,570 29,255 12,799 6,399 26.33%
NOSH 731,400 731,400 731,400 731,400 365,700 320,000 320,000 13.55%
Ratio Analysis
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 20.25% -30.50% 10.91% 19.05% 24.50% 29.37% 38.93% -
ROE 10.29% -36.01% 12.23% 17.75% 33.79% 39.73% 56.92% -
Per Share
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 2.03 5.05 5.61 4.66 11.03 5.41 2.92 -5.43%
EPS 0.41 -1.44 0.61 0.89 2.70 1.60 1.10 -14.08%
DPS 0.00 0.00 0.00 0.00 0.56 0.00 0.00 -
NAPS 0.04 0.04 0.05 0.05 0.08 0.04 0.02 11.25%
Adjusted Per Share Value based on latest NOSH - 731,400
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 2.03 5.05 5.61 4.66 5.52 2.37 1.28 7.35%
EPS 0.41 -1.44 0.61 0.89 1.35 0.70 0.50 -3.00%
DPS 0.00 0.00 0.00 0.00 0.28 0.00 0.00 -
NAPS 0.04 0.04 0.05 0.05 0.04 0.0175 0.0088 26.22%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/06/24 30/06/23 31/12/21 31/12/20 31/12/19 - - -
Price 0.79 0.79 0.79 0.79 1.20 0.00 0.00 -
P/RPS 38.88 15.64 14.09 16.96 10.87 0.00 0.00 -
P/EPS 192.03 -54.85 129.15 89.02 44.39 0.00 0.00 -
EY 0.52 -1.82 0.77 1.12 2.25 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.47 0.00 0.00 -
P/NAPS 19.75 19.75 15.80 15.80 15.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 30/08/24 30/08/23 25/02/22 30/03/21 27/02/20 28/02/19 - -
Price 0.79 0.79 0.79 0.00 1.22 0.28 0.00 -
P/RPS 38.88 15.64 14.09 0.00 11.06 5.18 0.00 -
P/EPS 192.03 -54.85 129.15 0.00 45.13 17.62 0.00 -
EY 0.52 -1.82 0.77 0.00 2.22 5.68 0.00 -
DY 0.00 0.00 0.00 0.00 0.46 0.00 0.00 -
P/NAPS 19.75 19.75 15.80 0.00 15.25 7.00 0.00 -

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