[UNISEM] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
30-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 120.33%
YoY- 221.48%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 732,707 888,505 776,171 565,242 615,057 664,749 725,991 0.15%
PBT 41,657 140,444 115,243 51,514 26,732 43,934 98,761 -13.39%
Tax -7,869 116,108 -15,191 -20,392 -6,458 -6,534 -10,871 -5.24%
NP 33,788 256,552 100,052 31,122 20,274 37,400 87,890 -14.72%
-
NP to SH 33,788 256,552 100,052 31,122 20,513 37,196 86,993 -14.57%
-
Tax Rate 18.89% -82.67% 13.18% 39.59% 24.16% 14.87% 11.01% -
Total Cost 698,919 631,953 676,119 534,120 594,783 627,349 638,101 1.52%
-
Net Worth 2,397,680 2,391,873 2,091,874 1,389,679 1,430,759 1,444,142 1,456,214 8.66%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 64,523 32,261 16,076 14,541 14,541 18,285 25,684 16.58%
Div Payout % 190.96% 12.58% 16.07% 46.72% 70.89% 49.16% 29.52% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 2,397,680 2,391,873 2,091,874 1,389,679 1,430,759 1,444,142 1,456,214 8.66%
NOSH 1,613,079 1,613,079 806,539 733,831 733,831 733,831 733,831 14.02%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 4.61% 28.87% 12.89% 5.51% 3.30% 5.63% 12.11% -
ROE 1.41% 10.73% 4.78% 2.24% 1.43% 2.58% 5.97% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 45.42 55.08 96.56 77.74 84.59 90.88 98.93 -12.16%
EPS 2.09 15.90 12.53 4.28 2.82 5.08 11.85 -25.10%
DPS 4.00 2.00 2.00 2.00 2.00 2.50 3.50 2.24%
NAPS 1.4864 1.4828 2.6024 1.9113 1.9678 1.9744 1.9844 -4.69%
Adjusted Per Share Value based on latest NOSH - 806,539
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 45.42 55.08 48.12 35.04 38.13 41.21 45.01 0.15%
EPS 2.09 15.90 6.20 1.93 1.27 2.31 5.39 -14.60%
DPS 4.00 2.00 1.00 0.90 0.90 1.13 1.59 16.61%
NAPS 1.4864 1.4828 1.2968 0.8615 0.887 0.8953 0.9028 8.66%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 2.99 2.30 7.34 2.05 2.46 2.31 3.58 -
P/RPS 6.58 4.18 7.60 2.64 2.91 2.54 3.62 10.46%
P/EPS 142.75 14.46 58.97 47.89 87.20 45.42 30.20 29.53%
EY 0.70 6.91 1.70 2.09 1.15 2.20 3.31 -22.80%
DY 1.34 0.87 0.27 0.98 0.81 1.08 0.98 5.35%
P/NAPS 2.01 1.55 2.82 1.07 1.25 1.17 1.80 1.85%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 27/07/23 28/07/22 30/07/21 03/08/20 06/08/19 02/08/18 08/08/17 -
Price 3.22 2.76 8.29 3.19 2.14 2.61 4.07 -
P/RPS 7.09 5.01 8.59 4.10 2.53 2.87 4.11 9.50%
P/EPS 153.73 17.35 66.60 74.53 75.85 51.32 34.33 28.37%
EY 0.65 5.76 1.50 1.34 1.32 1.95 2.91 -22.09%
DY 1.24 0.72 0.24 0.63 0.93 0.96 0.86 6.28%
P/NAPS 2.17 1.86 3.19 1.67 1.09 1.32 2.05 0.95%

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