[UNISEM] YoY TTM Result on 31-Dec-2021 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -1.72%
YoY- 38.51%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,439,686 1,781,838 1,568,923 1,307,481 1,251,205 1,351,276 1,465,727 -0.29%
PBT 100,412 279,680 222,628 155,104 13,621 111,063 180,779 -9.33%
Tax -20,174 105,681 -24,853 -12,318 -23,882 -15,230 -19,375 0.67%
NP 80,238 385,361 197,775 142,786 -10,261 95,833 161,404 -10.99%
-
NP to SH 80,238 385,361 197,775 142,786 -9,542 95,834 159,461 -10.81%
-
Tax Rate 20.09% -37.79% 11.16% 7.94% 175.33% 13.71% 10.72% -
Total Cost 1,359,448 1,396,477 1,371,148 1,164,695 1,261,466 1,255,443 1,304,323 0.69%
-
Net Worth 2,385,098 2,416,392 2,166,042 1,694,466 1,355,288 1,430,832 1,455,480 8.57%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 129,046 96,784 64,468 43,969 43,625 54,640 80,721 8.12%
Div Payout % 160.83% 25.12% 32.60% 30.79% 0.00% 57.02% 50.62% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 2,385,098 2,416,392 2,166,042 1,694,466 1,355,288 1,430,832 1,455,480 8.57%
NOSH 1,613,079 1,613,079 1,613,079 785,464 733,831 733,831 733,831 14.02%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 5.57% 21.63% 12.61% 10.92% -0.82% 7.09% 11.01% -
ROE 3.36% 15.95% 9.13% 8.43% -0.70% 6.70% 10.96% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 89.25 110.46 97.26 175.67 172.08 185.85 199.74 -12.55%
EPS 4.97 23.89 12.26 19.18 -1.31 13.18 21.73 -21.78%
DPS 8.00 6.00 4.00 5.91 6.00 7.50 11.00 -5.16%
NAPS 1.4786 1.498 1.3428 2.2766 1.864 1.9679 1.9834 -4.77%
Adjusted Per Share Value based on latest NOSH - 1,613,079
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 89.25 110.46 97.26 81.05 77.57 83.77 90.87 -0.29%
EPS 4.97 23.89 12.26 8.85 -0.59 5.94 9.89 -10.83%
DPS 8.00 6.00 4.00 2.73 2.70 3.39 5.00 8.14%
NAPS 1.4786 1.498 1.3428 1.0505 0.8402 0.887 0.9023 8.57%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 3.31 2.76 4.08 6.18 2.16 3.28 3.65 -
P/RPS 3.71 2.50 4.19 3.52 1.26 1.76 1.83 12.49%
P/EPS 66.54 11.55 33.28 32.21 -164.59 24.89 16.80 25.77%
EY 1.50 8.66 3.01 3.10 -0.61 4.02 5.95 -20.51%
DY 2.42 2.17 0.98 0.96 2.78 2.29 3.01 -3.56%
P/NAPS 2.24 1.84 3.04 2.71 1.16 1.67 1.84 3.33%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 23/02/23 25/02/22 25/02/21 26/02/20 25/02/19 22/02/18 -
Price 3.26 3.14 2.93 8.97 2.21 3.09 2.95 -
P/RPS 3.65 2.84 3.01 5.11 1.28 1.66 1.48 16.22%
P/EPS 65.54 13.14 23.90 46.76 -168.40 23.44 13.58 29.98%
EY 1.53 7.61 4.18 2.14 -0.59 4.27 7.37 -23.04%
DY 2.45 1.91 1.36 0.66 2.71 2.43 3.73 -6.76%
P/NAPS 2.20 2.10 2.18 3.94 1.19 1.57 1.49 6.70%

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