[UNISEM] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -0.65%
YoY- -39.9%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 1,568,923 1,289,294 1,251,205 1,351,276 1,465,727 1,322,780 1,260,425 3.71%
PBT 222,628 164,024 13,621 111,063 180,779 187,158 173,105 4.27%
Tax -24,853 -21,238 -23,882 -15,230 -19,375 -23,815 -15,857 7.76%
NP 197,775 142,786 -10,261 95,833 161,404 163,343 157,248 3.89%
-
NP to SH 197,775 142,786 -9,542 95,834 159,461 162,289 155,539 4.08%
-
Tax Rate 11.16% 12.95% 175.33% 13.71% 10.72% 12.72% 9.16% -
Total Cost 1,371,148 1,146,508 1,261,466 1,255,443 1,304,323 1,159,437 1,103,177 3.68%
-
Net Worth 2,166,042 1,694,466 1,355,288 1,430,832 1,455,480 1,413,652 1,351,863 8.16%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 96,784 44,657 43,625 54,531 80,721 80,721 73,383 4.71%
Div Payout % 48.94% 31.28% 0.00% 56.90% 50.62% 49.74% 47.18% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 2,166,042 1,694,466 1,355,288 1,430,832 1,455,480 1,413,652 1,351,863 8.16%
NOSH 1,613,079 785,464 733,831 733,831 733,831 733,831 733,831 14.01%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 12.61% 11.07% -0.82% 7.09% 11.01% 12.35% 12.48% -
ROE 9.13% 8.43% -0.70% 6.70% 10.96% 11.48% 11.51% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 97.26 173.22 172.08 185.85 199.74 180.26 171.76 -9.03%
EPS 12.32 19.52 -1.31 13.13 21.73 22.12 22.04 -9.23%
DPS 6.00 6.00 6.00 7.50 11.00 11.00 10.00 -8.15%
NAPS 1.3428 2.2766 1.864 1.9679 1.9834 1.9264 1.8422 -5.12%
Adjusted Per Share Value based on latest NOSH - 733,831
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 97.26 79.93 77.57 83.77 90.87 82.00 78.14 3.71%
EPS 12.32 8.85 -0.59 5.94 9.89 10.06 9.64 4.16%
DPS 6.00 2.77 2.70 3.38 5.00 5.00 4.55 4.71%
NAPS 1.3428 1.0505 0.8402 0.887 0.9023 0.8764 0.8381 8.16%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 4.08 6.18 2.16 3.28 3.65 2.36 2.38 -
P/RPS 4.19 3.57 1.26 1.76 1.83 1.31 1.39 20.16%
P/EPS 33.28 32.21 -164.59 24.89 16.80 10.67 11.23 19.82%
EY 3.01 3.10 -0.61 4.02 5.95 9.37 8.91 -16.53%
DY 1.47 0.97 2.78 2.29 3.01 4.66 4.20 -16.03%
P/NAPS 3.04 2.71 1.16 1.67 1.84 1.23 1.29 15.34%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 25/02/21 26/02/20 25/02/19 22/02/18 23/02/17 23/02/16 -
Price 2.96 8.97 2.21 3.09 2.95 2.74 2.24 -
P/RPS 3.04 5.18 1.28 1.66 1.48 1.52 1.30 15.19%
P/EPS 24.14 46.76 -168.40 23.44 13.58 12.39 10.57 14.74%
EY 4.14 2.14 -0.59 4.27 7.37 8.07 9.46 -12.85%
DY 2.03 0.67 2.71 2.43 3.73 4.01 4.46 -12.28%
P/NAPS 2.20 3.94 1.19 1.57 1.49 1.42 1.22 10.31%

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