[UNISEM] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
25-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -74.7%
YoY- 0.13%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,251,205 1,241,830 1,230,114 1,212,520 1,351,276 1,359,272 1,329,498 -3.95%
PBT 13,621 48,680 53,464 28,432 111,063 111,076 87,868 -71.04%
Tax -23,882 -26,366 -12,916 -4,248 -15,230 -14,534 -13,068 49.31%
NP -10,261 22,313 40,548 24,184 95,833 96,541 74,800 -
-
NP to SH -9,542 23,077 41,026 24,248 95,834 96,457 74,392 -
-
Tax Rate 175.33% 54.16% 24.16% 14.94% 13.71% 13.08% 14.87% -
Total Cost 1,261,466 1,219,517 1,189,566 1,188,336 1,255,443 1,262,730 1,254,698 0.35%
-
Net Worth 1,355,288 1,393,460 1,430,759 1,444,937 1,430,832 1,443,919 1,444,142 -4.13%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 43,625 38,777 29,083 - 54,531 43,625 36,571 12.44%
Div Payout % 0.00% 168.03% 70.89% - 56.90% 45.23% 49.16% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,355,288 1,393,460 1,430,759 1,444,937 1,430,832 1,443,919 1,444,142 -4.13%
NOSH 733,831 733,831 733,831 733,831 733,831 733,831 733,831 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -0.82% 1.80% 3.30% 1.99% 7.09% 7.10% 5.63% -
ROE -0.70% 1.66% 2.87% 1.68% 6.70% 6.68% 5.15% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 172.08 170.80 169.18 166.76 185.85 186.95 181.77 -3.57%
EPS -1.31 3.17 5.64 3.32 13.13 13.20 10.16 -
DPS 6.00 5.33 4.00 0.00 7.50 6.00 5.00 12.88%
NAPS 1.864 1.9165 1.9678 1.9873 1.9679 1.9859 1.9744 -3.75%
Adjusted Per Share Value based on latest NOSH - 733,831
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 77.57 76.99 76.26 75.17 83.77 84.27 82.42 -3.95%
EPS -0.59 1.43 2.54 1.50 5.94 5.98 4.61 -
DPS 2.70 2.40 1.80 0.00 3.38 2.70 2.27 12.22%
NAPS 0.8402 0.8639 0.887 0.8958 0.887 0.8951 0.8953 -4.13%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.16 1.93 2.46 2.65 3.28 3.10 2.31 -
P/RPS 1.26 1.13 1.45 1.59 1.76 1.66 1.27 -0.52%
P/EPS -164.59 60.81 43.60 79.46 24.89 23.37 22.71 -
EY -0.61 1.64 2.29 1.26 4.02 4.28 4.40 -
DY 2.78 2.76 1.63 0.00 2.29 1.94 2.16 18.26%
P/NAPS 1.16 1.01 1.25 1.33 1.67 1.56 1.17 -0.56%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 25/10/19 06/08/19 25/04/19 25/02/19 01/11/18 02/08/18 -
Price 2.21 2.56 2.14 2.50 3.09 2.98 2.61 -
P/RPS 1.28 1.50 1.26 1.50 1.66 1.59 1.44 -7.53%
P/EPS -168.40 80.66 37.93 74.96 23.44 22.46 25.66 -
EY -0.59 1.24 2.64 1.33 4.27 4.45 3.90 -
DY 2.71 2.08 1.87 0.00 2.43 2.01 1.92 25.74%
P/NAPS 1.19 1.34 1.09 1.26 1.57 1.50 1.32 -6.66%

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