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

Stock
[UNISEM] UNISEM (M) BHD
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%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 439,686 366,356 357,681 316,316 354,705 382,323 321,950 5.32%
PBT 64,277 48,073 55,670 9,778 39,373 45,408 44,115 6.47%
Tax -2,545 -7,802 -4,926 -13,317 -4,367 -4,459 -5,306 -11.52%
NP 61,732 40,271 50,744 -3,539 35,006 40,949 38,809 8.03%
-
NP to SH 61,732 40,271 50,744 -3,205 35,147 40,447 38,629 8.12%
-
Tax Rate 3.96% 16.23% 8.85% 136.19% 11.09% 9.82% 12.03% -
Total Cost 377,954 326,085 306,937 319,855 319,699 341,374 283,141 4.92%
-
Net Worth 2,409,940 2,131,361 1,436,576 1,393,460 1,443,919 1,471,404 1,357,660 10.03%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 32,261 16,130 14,541 14,541 14,541 25,684 25,684 3.87%
Div Payout % 52.26% 40.06% 28.66% 0.00% 41.37% 63.50% 66.49% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 2,409,940 2,131,361 1,436,576 1,393,460 1,443,919 1,471,404 1,357,660 10.03%
NOSH 1,613,079 806,539 733,831 733,831 733,831 733,831 733,831 14.02%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 14.04% 10.99% 14.19% -1.12% 9.87% 10.71% 12.05% -
ROE 2.56% 1.89% 3.53% -0.23% 2.43% 2.75% 2.85% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 27.26 45.42 49.19 43.50 48.78 52.10 43.87 -7.62%
EPS 3.83 4.99 6.98 -0.44 4.83 5.51 5.26 -5.14%
DPS 2.00 2.00 2.00 2.00 2.00 3.50 3.50 -8.90%
NAPS 1.494 2.6426 1.9758 1.9165 1.9859 2.0051 1.8501 -3.49%
Adjusted Per Share Value based on latest NOSH - 733,831
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 27.26 22.71 22.17 19.61 21.99 23.70 19.96 5.32%
EPS 3.83 2.50 3.15 -0.20 2.18 2.51 2.39 8.17%
DPS 2.00 1.00 0.90 0.90 0.90 1.59 1.59 3.89%
NAPS 1.494 1.3213 0.8906 0.8639 0.8951 0.9122 0.8417 10.03%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 2.60 8.53 3.57 1.93 3.10 3.77 2.52 -
P/RPS 9.54 18.78 7.26 4.44 6.35 7.24 5.74 8.83%
P/EPS 67.94 170.84 51.15 -437.84 64.13 68.40 47.87 6.00%
EY 1.47 0.59 1.95 -0.23 1.56 1.46 2.09 -5.69%
DY 0.77 0.23 0.56 1.04 0.65 0.93 1.39 -9.37%
P/NAPS 1.74 3.23 1.81 1.01 1.56 1.88 1.36 4.19%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 27/10/22 26/10/21 23/10/20 25/10/19 01/11/18 01/11/17 03/11/16 -
Price 2.44 4.14 4.40 2.56 2.98 4.02 2.45 -
P/RPS 8.95 9.11 8.94 5.88 6.11 7.72 5.58 8.18%
P/EPS 63.76 82.92 63.05 -580.76 61.65 72.93 46.54 5.38%
EY 1.57 1.21 1.59 -0.17 1.62 1.37 2.15 -5.10%
DY 0.82 0.48 0.45 0.78 0.67 0.87 1.43 -8.84%
P/NAPS 1.63 1.57 2.23 1.34 1.50 2.00 1.32 3.57%

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