[UNISEM] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
03-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 1200.5%
YoY- 51.72%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 373,938 1,289,294 922,923 565,242 273,346 1,251,205 931,373 -45.54%
PBT 52,772 164,024 107,184 51,514 1,161 13,621 36,510 27.80%
Tax -7,361 -21,238 -25,318 -20,392 -3,989 -23,882 -19,775 -48.22%
NP 45,411 142,786 81,866 31,122 -2,828 -10,261 16,735 94.42%
-
NP to SH 45,411 142,786 81,866 31,122 -2,828 -9,542 17,308 90.11%
-
Tax Rate 13.95% 12.95% 23.62% 39.59% 343.58% 175.33% 54.16% -
Total Cost 328,527 1,146,508 841,057 534,120 276,174 1,261,466 914,638 -49.43%
-
Net Worth 1,963,926 1,694,466 1,436,576 1,389,679 1,372,738 1,355,288 1,393,460 25.67%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 44,657 29,083 14,541 - 43,625 29,083 -
Div Payout % - 31.28% 35.53% 46.72% - 0.00% 168.03% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 1,963,926 1,694,466 1,436,576 1,389,679 1,372,738 1,355,288 1,393,460 25.67%
NOSH 806,539 785,464 733,831 733,831 733,831 733,831 733,831 6.49%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 12.14% 11.07% 8.87% 5.51% -1.03% -0.82% 1.80% -
ROE 2.31% 8.43% 5.70% 2.24% -0.21% -0.70% 1.24% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 47.17 173.22 126.93 77.74 37.59 172.08 128.10 -48.59%
EPS 5.73 19.52 11.26 4.28 -0.39 -1.31 2.38 79.53%
DPS 0.00 6.00 4.00 2.00 0.00 6.00 4.00 -
NAPS 2.4773 2.2766 1.9758 1.9113 1.888 1.864 1.9165 18.64%
Adjusted Per Share Value based on latest NOSH - 733,831
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 23.18 79.93 57.21 35.04 16.95 77.57 57.74 -45.54%
EPS 2.82 8.85 5.08 1.93 -0.18 -0.59 1.07 90.68%
DPS 0.00 2.77 1.80 0.90 0.00 2.70 1.80 -
NAPS 1.2175 1.0505 0.8906 0.8615 0.851 0.8402 0.8639 25.67%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 7.68 6.18 3.57 2.05 1.58 2.16 1.93 -
P/RPS 16.28 3.57 2.81 2.64 4.20 1.26 1.51 387.33%
P/EPS 134.07 32.21 31.71 47.89 -406.22 -164.59 81.08 39.79%
EY 0.75 3.10 3.15 2.09 -0.25 -0.61 1.23 -28.07%
DY 0.00 0.97 1.12 0.98 0.00 2.78 2.07 -
P/NAPS 3.10 2.71 1.81 1.07 0.84 1.16 1.01 111.05%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/04/21 25/02/21 23/10/20 03/08/20 29/04/20 26/02/20 25/10/19 -
Price 7.94 8.97 4.40 3.19 1.93 2.21 2.56 -
P/RPS 16.83 5.18 3.47 4.10 5.13 1.28 2.00 313.18%
P/EPS 138.61 46.76 39.08 74.53 -496.21 -168.40 107.54 18.41%
EY 0.72 2.14 2.56 1.34 -0.20 -0.59 0.93 -15.67%
DY 0.00 0.67 0.91 0.63 0.00 2.71 1.56 -
P/NAPS 3.21 3.94 2.23 1.67 1.02 1.19 1.34 78.93%

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