[UNISEM] YoY Quarter Result on 30-Jun-2019 [#2]

Announcement Date
06-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 138.39%
YoY- -53.6%
View:
Show?
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 402,233 310,083 311,927 343,198 365,743 320,890 298,790 5.07%
PBT 62,471 41,433 19,624 36,222 47,899 41,810 34,927 10.16%
Tax -7,830 -7,483 -5,396 -5,147 -5,388 -4,053 -3,308 15.42%
NP 54,641 33,950 14,228 31,075 42,511 37,757 31,619 9.53%
-
NP to SH 54,641 33,950 14,451 31,142 42,089 37,628 31,383 9.67%
-
Tax Rate 12.53% 18.06% 27.50% 14.21% 11.25% 9.69% 9.47% -
Total Cost 347,592 276,133 297,699 312,123 323,232 283,133 267,171 4.47%
-
Net Worth 2,091,874 1,389,679 1,430,759 1,444,142 1,456,214 1,328,087 1,126,437 10.85%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 16,076 14,541 14,541 18,285 25,684 25,684 205 106.75%
Div Payout % 29.42% 42.83% 100.63% 58.72% 61.02% 68.26% 0.65% -
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 1,126,437 10.85%
NOSH 806,539 733,831 733,831 733,831 733,831 733,831 683,725 2.78%
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 13.58% 10.95% 4.56% 9.05% 11.62% 11.77% 10.58% -
ROE 2.61% 2.44% 1.01% 2.16% 2.89% 2.83% 2.79% -
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 50.04 42.65 42.90 46.92 49.84 43.73 43.70 2.28%
EPS 6.80 4.67 1.99 4.26 5.74 5.13 4.59 6.76%
DPS 2.00 2.00 2.00 2.50 3.50 3.50 0.03 101.23%
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 24.94 19.22 19.34 21.28 22.67 19.89 18.52 5.08%
EPS 3.39 2.10 0.90 1.93 2.61 2.33 1.95 9.64%
DPS 1.00 0.90 0.90 1.13 1.59 1.59 0.01 115.29%
NAPS 1.2968 0.8615 0.887 0.8953 0.9028 0.8233 0.6983 10.85%
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 14.67 4.81 5.73 4.92 7.18 5.49 5.33 18.36%
P/EPS 107.98 43.90 123.77 54.26 62.42 46.81 50.76 13.39%
EY 0.93 2.28 0.81 1.84 1.60 2.14 1.97 -11.74%
DY 0.27 0.98 0.81 1.08 0.98 1.46 0.01 73.11%
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 16.57 7.48 4.99 5.56 8.17 5.83 5.40 20.52%
P/EPS 121.95 68.32 107.67 61.30 70.96 49.73 51.42 15.46%
EY 0.82 1.46 0.93 1.63 1.41 2.01 1.94 -13.35%
DY 0.24 0.63 0.93 0.96 0.86 1.37 0.01 69.75%
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