[UNISEM] YoY Quarter Result on 30-Sep-2019 [#3]

Announcement Date
25-Oct-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -122.18%
YoY- -109.12%
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 366,356 357,681 316,316 354,705 382,323 321,950 329,610 1.77%
PBT 48,073 55,670 9,778 39,373 45,408 44,115 46,227 0.65%
Tax -7,802 -4,926 -13,317 -4,367 -4,459 -5,306 -5,572 5.76%
NP 40,271 50,744 -3,539 35,006 40,949 38,809 40,655 -0.15%
-
NP to SH 40,271 50,744 -3,205 35,147 40,447 38,629 40,199 0.02%
-
Tax Rate 16.23% 8.85% 136.19% 11.09% 9.82% 12.03% 12.05% -
Total Cost 326,085 306,937 319,855 319,699 341,374 283,141 288,955 2.03%
-
Net Worth 2,131,361 1,436,576 1,393,460 1,443,919 1,471,404 1,357,660 1,342,617 7.99%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 16,130 14,541 14,541 14,541 25,684 25,684 220 104.44%
Div Payout % 40.06% 28.66% 0.00% 41.37% 63.50% 66.49% 0.55% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 2,131,361 1,436,576 1,393,460 1,443,919 1,471,404 1,357,660 1,342,617 7.99%
NOSH 806,539 733,831 733,831 733,831 733,831 733,831 733,831 1.58%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 10.99% 14.19% -1.12% 9.87% 10.71% 12.05% 12.33% -
ROE 1.89% 3.53% -0.23% 2.43% 2.75% 2.85% 2.99% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 45.42 49.19 43.50 48.78 52.10 43.87 44.92 0.18%
EPS 4.99 6.98 -0.44 4.83 5.51 5.26 5.50 -1.60%
DPS 2.00 2.00 2.00 2.00 3.50 3.50 0.03 101.23%
NAPS 2.6426 1.9758 1.9165 1.9859 2.0051 1.8501 1.8296 6.31%
Adjusted Per Share Value based on latest NOSH - 733,831
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 22.71 22.17 19.61 21.99 23.70 19.96 20.43 1.77%
EPS 2.50 3.15 -0.20 2.18 2.51 2.39 2.49 0.06%
DPS 1.00 0.90 0.90 0.90 1.59 1.59 0.01 115.29%
NAPS 1.3213 0.8906 0.8639 0.8951 0.9122 0.8417 0.8323 7.99%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 8.53 3.57 1.93 3.10 3.77 2.52 2.03 -
P/RPS 18.78 7.26 4.44 6.35 7.24 5.74 4.52 26.76%
P/EPS 170.84 51.15 -437.84 64.13 68.40 47.87 37.06 28.97%
EY 0.59 1.95 -0.23 1.56 1.46 2.09 2.70 -22.37%
DY 0.23 0.56 1.04 0.65 0.93 1.39 0.01 68.55%
P/NAPS 3.23 1.81 1.01 1.56 1.88 1.36 1.11 19.46%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/10/21 23/10/20 25/10/19 01/11/18 01/11/17 03/11/16 29/10/15 -
Price 4.14 4.40 2.56 2.98 4.02 2.45 2.30 -
P/RPS 9.11 8.94 5.88 6.11 7.72 5.58 5.12 10.07%
P/EPS 82.92 63.05 -580.76 61.65 72.93 46.54 41.99 11.99%
EY 1.21 1.59 -0.17 1.62 1.37 2.15 2.38 -10.65%
DY 0.48 0.45 0.78 0.67 0.87 1.43 0.01 90.52%
P/NAPS 1.57 2.23 1.34 1.50 2.00 1.32 1.26 3.73%

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