[UNISEM] YoY Quarter Result on 31-Dec-2019 [#4]

Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -737.75%
YoY- -214.3%
Quarter Report
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 426,396 366,371 319,832 331,822 357,413 362,132 351,968 3.24%
PBT 59,312 56,840 -22,889 27,756 36,610 62,807 64,976 -1.50%
Tax -1,860 4,080 -4,107 -4,329 -4,045 -11,294 -3,864 -11.46%
NP 57,452 60,920 -26,996 23,427 32,565 51,513 61,112 -1.02%
-
NP to SH 57,452 60,920 -26,850 23,491 32,021 51,335 60,422 -0.83%
-
Tax Rate 3.14% -7.18% - 15.60% 11.05% 17.98% 5.95% -
Total Cost 368,944 305,451 346,828 308,395 324,848 310,619 290,856 4.03%
-
Net Worth 2,166,042 1,694,466 1,355,288 1,430,832 1,455,480 1,413,652 1,351,863 8.16%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 32,261 14,885 14,541 21,812 29,353 29,353 29,353 1.58%
Div Payout % 56.15% 24.44% 0.00% 92.86% 91.67% 57.18% 48.58% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 2,166,042 1,694,466 1,355,288 1,430,832 1,455,480 1,413,652 1,351,863 8.16%
NOSH 1,613,079 785,464 733,831 733,831 733,831 733,831 733,831 14.01%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 13.47% 16.63% -8.44% 7.06% 9.11% 14.22% 17.36% -
ROE 2.65% 3.60% -1.98% 1.64% 2.20% 3.63% 4.47% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 26.43 49.22 43.99 45.64 48.71 49.35 47.96 -9.44%
EPS 3.56 8.18 -3.69 3.23 4.36 7.00 8.23 -13.02%
DPS 2.00 2.00 2.00 3.00 4.00 4.00 4.00 -10.90%
NAPS 1.3428 2.2766 1.864 1.9679 1.9834 1.9264 1.8422 -5.12%
Adjusted Per Share Value based on latest NOSH - 733,831
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 26.43 22.71 19.83 20.57 22.16 22.45 21.82 3.24%
EPS 3.56 3.78 -1.66 1.46 1.99 3.18 3.75 -0.86%
DPS 2.00 0.92 0.90 1.35 1.82 1.82 1.82 1.58%
NAPS 1.3428 1.0505 0.8402 0.887 0.9023 0.8764 0.8381 8.16%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 4.08 6.18 2.16 3.28 3.65 2.36 2.38 -
P/RPS 15.43 12.55 4.91 7.19 7.49 4.78 4.96 20.80%
P/EPS 114.55 75.50 -58.49 101.52 83.65 33.74 28.91 25.76%
EY 0.87 1.32 -1.71 0.99 1.20 2.96 3.46 -20.53%
DY 0.49 0.32 0.93 0.91 1.10 1.69 1.68 -18.54%
P/NAPS 3.04 2.71 1.16 1.67 1.84 1.23 1.29 15.34%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 25/02/21 26/02/20 25/02/19 22/02/18 23/02/17 23/02/16 -
Price 2.96 8.97 2.21 3.09 2.95 2.74 2.24 -
P/RPS 11.20 18.22 5.02 6.77 6.06 5.55 4.67 15.68%
P/EPS 83.11 109.59 -59.85 95.64 67.61 39.17 27.21 20.43%
EY 1.20 0.91 -1.67 1.05 1.48 2.55 3.68 -17.02%
DY 0.68 0.22 0.90 0.97 1.36 1.46 1.79 -14.88%
P/NAPS 2.20 3.94 1.19 1.57 1.49 1.42 1.22 10.31%

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