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

Stock
[UNISEM] UNISEM (M) BHD
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%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 464,060 402,233 310,083 311,927 343,198 365,743 320,890 6.33%
PBT 81,726 62,471 41,433 19,624 36,222 47,899 41,810 11.81%
Tax 124,132 -7,830 -7,483 -5,396 -5,147 -5,388 -4,053 -
NP 205,858 54,641 33,950 14,228 31,075 42,511 37,757 32.64%
-
NP to SH 205,858 54,641 33,950 14,451 31,142 42,089 37,628 32.72%
-
Tax Rate -151.89% 12.53% 18.06% 27.50% 14.21% 11.25% 9.69% -
Total Cost 258,202 347,592 276,133 297,699 312,123 323,232 283,133 -1.52%
-
Net Worth 2,391,873 2,091,874 1,389,679 1,430,759 1,444,142 1,456,214 1,328,087 10.29%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 32,261 16,076 14,541 14,541 18,285 25,684 25,684 3.87%
Div Payout % 15.67% 29.42% 42.83% 100.63% 58.72% 61.02% 68.26% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 2,391,873 2,091,874 1,389,679 1,430,759 1,444,142 1,456,214 1,328,087 10.29%
NOSH 1,613,079 806,539 733,831 733,831 733,831 733,831 733,831 14.02%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 44.36% 13.58% 10.95% 4.56% 9.05% 11.62% 11.77% -
ROE 8.61% 2.61% 2.44% 1.01% 2.16% 2.89% 2.83% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 28.77 50.04 42.65 42.90 46.92 49.84 43.73 -6.73%
EPS 12.76 6.80 4.67 1.99 4.26 5.74 5.13 16.39%
DPS 2.00 2.00 2.00 2.00 2.50 3.50 3.50 -8.90%
NAPS 1.4828 2.6024 1.9113 1.9678 1.9744 1.9844 1.8098 -3.26%
Adjusted Per Share Value based on latest NOSH - 733,831
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 28.77 24.94 19.22 19.34 21.28 22.67 19.89 6.34%
EPS 12.76 3.39 2.10 0.90 1.93 2.61 2.33 32.74%
DPS 2.00 1.00 0.90 0.90 1.13 1.59 1.59 3.89%
NAPS 1.4828 1.2968 0.8615 0.887 0.8953 0.9028 0.8233 10.29%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 2.30 7.34 2.05 2.46 2.31 3.58 2.40 -
P/RPS 7.99 14.67 4.81 5.73 4.92 7.18 5.49 6.45%
P/EPS 18.02 107.98 43.90 123.77 54.26 62.42 46.81 -14.70%
EY 5.55 0.93 2.28 0.81 1.84 1.60 2.14 17.20%
DY 0.87 0.27 0.98 0.81 1.08 0.98 1.46 -8.26%
P/NAPS 1.55 2.82 1.07 1.25 1.17 1.80 1.33 2.58%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 28/07/22 30/07/21 03/08/20 06/08/19 02/08/18 08/08/17 05/08/16 -
Price 2.76 8.29 3.19 2.14 2.61 4.07 2.55 -
P/RPS 9.59 16.57 7.48 4.99 5.56 8.17 5.83 8.64%
P/EPS 21.63 121.95 68.32 107.67 61.30 70.96 49.73 -12.95%
EY 4.62 0.82 1.46 0.93 1.63 1.41 2.01 14.87%
DY 0.72 0.24 0.63 0.93 0.96 0.86 1.37 -10.16%
P/NAPS 1.86 3.19 1.67 1.09 1.32 2.05 1.41 4.72%

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