[UNISEM] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
26-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -6.5%
YoY- 71.41%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 1,558,796 1,451,857 1,770,921 1,523,369 1,230,564 1,241,830 1,359,272 2.30%
PBT 88,162 88,004 272,961 217,754 142,912 48,680 111,076 -3.77%
Tax -18,872 -18,934 151,417 -30,657 -33,757 -26,366 -14,534 4.44%
NP 69,290 69,069 424,378 187,097 109,154 22,313 96,541 -5.37%
-
NP to SH 69,290 69,069 424,378 187,097 109,154 23,077 96,457 -5.35%
-
Tax Rate 21.41% 21.51% -55.47% 14.08% 23.62% 54.16% 13.08% -
Total Cost 1,489,505 1,382,788 1,346,542 1,336,272 1,121,409 1,219,517 1,262,730 2.78%
-
Net Worth 2,220,887 2,387,034 2,409,940 2,131,361 1,436,576 1,393,460 1,443,919 7.43%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 129,046 129,046 86,030 43,015 38,777 38,777 43,625 19.79%
Div Payout % 186.24% 186.84% 20.27% 22.99% 35.53% 168.03% 45.23% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 2,220,887 2,387,034 2,409,940 2,131,361 1,436,576 1,393,460 1,443,919 7.43%
NOSH 1,613,079 1,613,079 1,613,079 806,539 733,831 733,831 733,831 14.01%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 4.45% 4.76% 23.96% 12.28% 8.87% 1.80% 7.10% -
ROE 3.12% 2.89% 17.61% 8.78% 7.60% 1.66% 6.68% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 96.63 90.01 109.79 188.88 169.25 170.80 186.95 -10.40%
EPS 4.29 4.28 26.31 23.36 15.01 3.17 13.20 -17.06%
DPS 8.00 8.00 5.33 5.33 5.33 5.33 6.00 4.90%
NAPS 1.3768 1.4798 1.494 2.6426 1.9758 1.9165 1.9859 -5.91%
Adjusted Per Share Value based on latest NOSH - 806,539
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 96.63 90.01 109.79 94.44 76.29 76.99 84.27 2.30%
EPS 4.29 4.28 26.31 11.60 6.77 1.43 5.98 -5.38%
DPS 8.00 8.00 5.33 2.67 2.40 2.40 2.70 19.82%
NAPS 1.3768 1.4798 1.494 1.3213 0.8906 0.8639 0.8951 7.43%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 3.12 3.26 2.60 8.53 3.57 1.93 3.10 -
P/RPS 3.23 3.62 2.37 4.52 2.11 1.13 1.66 11.72%
P/EPS 72.63 76.14 9.88 36.77 23.78 60.81 23.37 20.78%
EY 1.38 1.31 10.12 2.72 4.21 1.64 4.28 -17.17%
DY 2.56 2.45 2.05 0.63 1.49 2.76 1.94 4.72%
P/NAPS 2.27 2.20 1.74 3.23 1.81 1.01 1.56 6.44%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 29/10/24 26/10/23 27/10/22 26/10/21 23/10/20 25/10/19 01/11/18 -
Price 3.11 3.10 2.44 4.14 4.40 2.56 2.98 -
P/RPS 3.22 3.44 2.22 2.19 2.60 1.50 1.59 12.46%
P/EPS 72.40 72.40 9.27 17.85 29.31 80.66 22.46 21.51%
EY 1.38 1.38 10.78 5.60 3.41 1.24 4.45 -17.71%
DY 2.57 2.58 2.19 1.29 1.21 2.08 2.01 4.17%
P/NAPS 2.26 2.09 1.63 1.57 2.23 1.34 1.50 7.06%

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