[UNISEM] YoY Cumulative 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- 40.25%
YoY- 71.41%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 1,169,097 1,088,893 1,328,191 1,142,527 922,923 931,373 1,019,454 2.30%
PBT 66,122 66,003 204,721 163,316 107,184 36,510 83,307 -3.77%
Tax -14,154 -14,201 113,563 -22,993 -25,318 -19,775 -10,901 4.44%
NP 51,968 51,802 318,284 140,323 81,866 16,735 72,406 -5.37%
-
NP to SH 51,968 51,802 318,284 140,323 81,866 17,308 72,343 -5.35%
-
Tax Rate 21.41% 21.52% -55.47% 14.08% 23.62% 54.16% 13.09% -
Total Cost 1,117,129 1,037,091 1,009,907 1,002,204 841,057 914,638 947,048 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 96,784 96,784 64,523 32,261 29,083 29,083 32,718 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 2.34% 2.17% 13.21% 6.58% 5.70% 1.24% 5.01% -
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 72.48 67.50 82.34 141.66 126.93 128.10 140.21 -10.40%
EPS 3.22 3.21 19.73 17.52 11.26 2.38 9.90 -17.05%
DPS 6.00 6.00 4.00 4.00 4.00 4.00 4.50 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 72.48 67.50 82.34 70.83 57.21 57.74 63.20 2.30%
EPS 3.22 3.21 19.73 8.70 5.08 1.07 4.48 -5.35%
DPS 6.00 6.00 4.00 2.00 1.80 1.80 2.03 19.77%
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 4.30 4.83 3.16 6.02 2.81 1.51 2.21 11.72%
P/EPS 96.84 101.51 13.18 49.03 31.71 81.08 31.16 20.78%
EY 1.03 0.99 7.59 2.04 3.15 1.23 3.21 -17.24%
DY 1.92 1.84 1.54 0.47 1.12 2.07 1.45 4.78%
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 4.29 4.59 2.96 2.92 3.47 2.00 2.13 12.36%
P/EPS 96.53 96.53 12.37 23.80 39.08 107.54 29.95 21.51%
EY 1.04 1.04 8.09 4.20 2.56 0.93 3.34 -17.65%
DY 1.93 1.94 1.64 0.97 0.91 1.56 1.51 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