[UNISEM] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
29-Apr-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -93.17%
YoY- -119.23%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,711,440 1,619,430 1,408,073 1,221,421 1,332,855 1,427,030 1,365,220 3.83%
PBT 234,373 228,574 206,715 7,674 110,459 137,629 199,594 2.71%
Tax 110,150 -25,516 -15,690 -26,809 -14,905 -15,279 -26,136 -
NP 344,523 203,058 191,025 -19,135 95,554 122,350 173,458 12.11%
-
NP to SH 344,523 203,058 191,025 -18,432 95,842 120,611 172,496 12.21%
-
Tax Rate -47.00% 11.16% 7.59% 349.35% 13.49% 11.10% 13.09% -
Total Cost 1,366,917 1,416,372 1,217,048 1,240,556 1,237,301 1,304,680 1,191,762 2.31%
-
Net Worth 2,406,068 2,195,561 1,963,926 1,372,738 1,444,937 1,453,572 1,454,453 8.74%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 129,046 64,468 43,969 43,625 54,640 80,721 80,721 8.12%
Div Payout % 37.46% 31.75% 23.02% 0.00% 57.01% 66.93% 46.80% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 2,406,068 2,195,561 1,963,926 1,372,738 1,444,937 1,453,572 1,454,453 8.74%
NOSH 1,613,079 1,613,079 806,539 733,831 733,831 733,831 733,831 14.02%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 20.13% 12.54% 13.57% -1.57% 7.17% 8.57% 12.71% -
ROE 14.32% 9.25% 9.73% -1.34% 6.63% 8.30% 11.86% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 106.10 100.39 177.61 167.99 183.31 194.46 186.04 -8.93%
EPS 21.36 12.59 24.10 -2.54 13.18 16.44 23.51 -1.58%
DPS 8.00 4.00 5.55 6.00 7.50 11.00 11.00 -5.16%
NAPS 1.4916 1.3611 2.4773 1.888 1.9873 1.9808 1.982 -4.62%
Adjusted Per Share Value based on latest NOSH - 733,831
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 106.10 100.39 87.29 75.72 82.63 88.47 84.63 3.83%
EPS 21.36 12.59 11.84 -1.14 5.94 7.48 10.69 12.22%
DPS 8.00 4.00 2.73 2.70 3.39 5.00 5.00 8.14%
NAPS 1.4916 1.3611 1.2175 0.851 0.8958 0.9011 0.9017 8.74%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 3.10 3.14 7.68 1.58 2.65 2.44 3.14 -
P/RPS 2.92 3.13 4.32 0.94 1.45 1.25 1.69 9.53%
P/EPS 14.51 24.94 31.87 -62.33 20.10 14.85 13.36 1.38%
EY 6.89 4.01 3.14 -1.60 4.97 6.74 7.49 -1.38%
DY 2.58 1.27 0.72 3.80 2.83 4.51 3.50 -4.95%
P/NAPS 2.08 2.31 3.10 0.84 1.33 1.23 1.58 4.68%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 27/04/23 27/04/22 27/04/21 29/04/20 25/04/19 24/04/18 25/04/17 -
Price 2.92 2.76 7.75 1.93 2.50 2.22 3.26 -
P/RPS 2.75 2.75 4.36 1.15 1.36 1.14 1.75 7.82%
P/EPS 13.67 21.93 32.16 -76.13 18.97 13.51 13.87 -0.24%
EY 7.31 4.56 3.11 -1.31 5.27 7.40 7.21 0.22%
DY 2.74 1.45 0.72 3.11 3.00 4.95 3.37 -3.38%
P/NAPS 1.96 2.03 3.13 1.02 1.26 1.12 1.64 3.01%

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