[UNIWALL] QoQ Annualized Quarter Result on 30-Jun-2020 [#1]

Stock
[UNIWALL] UNI WALL APS HOLDINGS BERHAD
Announcement Date
24-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -88.08%
YoY- -89.06%
Quarter Report
Latest QR
Upcoming QR
UNIWALL's Result
UNIWALL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
Revenue 41,010 24,314 34,078 14,786 40,354 38,754 17,311 33.27%
PBT 6,679 1,340 9,667 2,146 14,067 14,356 7,144 -2.21%
Tax -2,205 -412 -3,176 -968 -4,182 -3,588 -2,059 2.30%
NP 4,474 928 6,491 1,178 9,885 10,768 5,085 -4.17%
-
NP to SH 4,474 928 6,491 1,178 9,885 10,768 5,085 -4.17%
-
Tax Rate 33.01% 30.75% 32.85% 45.11% 29.73% 24.99% 28.82% -
Total Cost 36,536 23,386 27,587 13,608 30,469 27,986 12,226 43.99%
-
Net Worth 36,570 36,570 36,570 25,599 29,255 25,599 12,799 41.85%
Dividend
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
Div - - - - 2,047 2,047 - -
Div Payout % - - - - 20.72% 19.02% - -
Equity
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
Net Worth 36,570 36,570 36,570 25,599 29,255 25,599 12,799 41.85%
NOSH 731,400 731,400 731,400 365,700 365,700 365,700 320,000 31.69%
Ratio Analysis
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
NP Margin 10.91% 3.82% 19.05% 7.97% 24.50% 27.79% 29.37% -
ROE 12.23% 2.54% 17.75% 4.60% 33.79% 42.06% 39.73% -
Per Share
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
RPS 5.61 3.32 4.66 4.04 11.03 10.60 5.41 1.21%
EPS 0.61 0.12 0.89 0.40 2.70 3.00 1.60 -27.46%
DPS 0.00 0.00 0.00 0.00 0.56 0.56 0.00 -
NAPS 0.05 0.05 0.05 0.07 0.08 0.07 0.04 7.71%
Adjusted Per Share Value based on latest NOSH - 365,700
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
RPS 5.61 3.32 4.66 2.02 5.52 5.30 2.37 33.23%
EPS 0.61 0.12 0.89 0.16 1.35 1.47 0.70 -4.47%
DPS 0.00 0.00 0.00 0.00 0.28 0.28 0.00 -
NAPS 0.05 0.05 0.05 0.035 0.04 0.035 0.0175 41.85%
Price Multiplier on Financial Quarter End Date
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
Date 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 28/06/19 - -
Price 0.79 0.79 0.79 1.35 1.20 0.62 0.00 -
P/RPS 14.09 23.76 16.96 33.39 10.87 5.85 0.00 -
P/EPS 129.15 622.64 89.02 419.10 44.39 21.06 0.00 -
EY 0.77 0.16 1.12 0.24 2.25 4.75 0.00 -
DY 0.00 0.00 0.00 0.00 0.47 0.90 0.00 -
P/NAPS 15.80 15.80 15.80 19.29 15.00 8.86 0.00 -
Price Multiplier on Announcement Date
31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 30/06/19 31/12/18 CAGR
Date 25/02/22 30/09/21 30/03/21 24/08/20 27/02/20 28/08/19 28/02/19 -
Price 0.79 0.79 0.00 1.36 1.22 0.85 0.28 -
P/RPS 14.09 23.76 0.00 33.64 11.06 8.02 5.18 39.54%
P/EPS 129.15 622.64 0.00 422.20 45.13 28.87 17.62 94.13%
EY 0.77 0.16 0.00 0.24 2.22 3.46 5.68 -48.59%
DY 0.00 0.00 0.00 0.00 0.46 0.66 0.00 -
P/NAPS 15.80 15.80 0.00 19.43 15.25 12.14 7.00 31.14%

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