[UNISEM] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
02-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 207.2%
YoY- -57.24%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,552,342 1,130,484 1,230,114 1,329,498 1,451,982 1,277,396 1,157,694 5.00%
PBT 230,486 103,028 53,464 87,868 197,522 160,472 123,804 10.90%
Tax -30,382 -40,784 -12,916 -13,068 -21,742 -14,430 -12,842 15.41%
NP 200,104 62,244 40,548 74,800 175,780 146,042 110,962 10.31%
-
NP to SH 200,104 62,244 41,026 74,392 173,986 144,650 109,836 10.50%
-
Tax Rate 13.18% 39.59% 24.16% 14.87% 11.01% 8.99% 10.37% -
Total Cost 1,352,238 1,068,240 1,189,566 1,254,698 1,276,202 1,131,354 1,046,732 4.35%
-
Net Worth 2,091,874 1,389,679 1,430,759 1,444,142 1,456,214 1,328,087 1,118,385 10.98%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 32,153 29,083 29,083 36,571 51,368 51,368 407 107.00%
Div Payout % 16.07% 46.72% 70.89% 49.16% 29.52% 35.51% 0.37% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 2,091,874 1,389,679 1,430,759 1,444,142 1,456,214 1,328,087 1,118,385 10.98%
NOSH 806,539 733,831 733,831 733,831 733,831 733,831 678,838 2.91%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 12.89% 5.51% 3.30% 5.63% 12.11% 11.43% 9.58% -
ROE 9.57% 4.48% 2.87% 5.15% 11.95% 10.89% 9.82% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 193.12 155.48 169.18 181.77 197.86 174.07 170.54 2.09%
EPS 25.06 8.56 5.64 10.16 23.70 19.72 16.18 7.55%
DPS 4.00 4.00 4.00 5.00 7.00 7.00 0.06 101.23%
NAPS 2.6024 1.9113 1.9678 1.9744 1.9844 1.8098 1.6475 7.90%
Adjusted Per Share Value based on latest NOSH - 733,831
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 96.23 70.08 76.26 82.42 90.01 79.19 71.77 5.00%
EPS 12.41 3.86 2.54 4.61 10.79 8.97 6.81 10.50%
DPS 1.99 1.80 1.80 2.27 3.18 3.18 0.03 101.06%
NAPS 1.2968 0.8615 0.887 0.8953 0.9028 0.8233 0.6933 10.99%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 7.34 2.05 2.46 2.31 3.58 2.40 2.33 -
P/RPS 3.80 1.32 1.45 1.27 1.81 1.38 1.37 18.51%
P/EPS 29.49 23.95 43.60 22.71 15.10 12.18 14.40 12.67%
EY 3.39 4.18 2.29 4.40 6.62 8.21 6.94 -11.24%
DY 0.54 1.95 1.63 2.16 1.96 2.92 0.03 61.81%
P/NAPS 2.82 1.07 1.25 1.17 1.80 1.33 1.41 12.23%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/07/21 03/08/20 06/08/19 02/08/18 08/08/17 05/08/16 30/07/15 -
Price 8.29 3.19 2.14 2.61 4.07 2.55 2.36 -
P/RPS 4.29 2.05 1.26 1.44 2.06 1.46 1.38 20.78%
P/EPS 33.30 37.26 37.93 25.66 17.17 12.94 14.59 14.72%
EY 3.00 2.68 2.64 3.90 5.83 7.73 6.86 -12.86%
DY 0.48 1.25 1.87 1.92 1.72 2.75 0.03 58.67%
P/NAPS 3.19 1.67 1.09 1.32 2.05 1.41 1.43 14.29%

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