[UNISEM] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
30-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 120.33%
YoY- 221.48%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 424,445 1,568,923 1,142,527 776,171 373,938 1,289,294 922,923 -40.44%
PBT 58,718 222,628 163,316 115,243 52,772 164,024 107,184 -33.07%
Tax -8,024 -24,853 -22,993 -15,191 -7,361 -21,238 -25,318 -53.54%
NP 50,694 197,775 140,323 100,052 45,411 142,786 81,866 -27.37%
-
NP to SH 50,694 197,775 140,323 100,052 45,411 142,786 81,866 -27.37%
-
Tax Rate 13.67% 11.16% 14.08% 13.18% 13.95% 12.95% 23.62% -
Total Cost 373,751 1,371,148 1,002,204 676,119 328,527 1,146,508 841,057 -41.79%
-
Net Worth 2,195,561 2,166,042 2,131,361 2,091,874 1,963,926 1,694,466 1,436,576 32.71%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 96,784 32,261 16,076 - 44,657 29,083 -
Div Payout % - 48.94% 22.99% 16.07% - 31.28% 35.53% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 2,195,561 2,166,042 2,131,361 2,091,874 1,963,926 1,694,466 1,436,576 32.71%
NOSH 1,613,079 1,613,079 806,539 806,539 806,539 785,464 733,831 69.14%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 11.94% 12.61% 12.28% 12.89% 12.14% 11.07% 8.87% -
ROE 2.31% 9.13% 6.58% 4.78% 2.31% 8.43% 5.70% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 26.31 97.26 141.66 96.56 47.17 173.22 126.93 -65.00%
EPS 3.14 12.32 17.52 12.53 5.73 19.52 11.26 -57.34%
DPS 0.00 6.00 4.00 2.00 0.00 6.00 4.00 -
NAPS 1.3611 1.3428 2.6426 2.6024 2.4773 2.2766 1.9758 -22.01%
Adjusted Per Share Value based on latest NOSH - 806,539
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 26.31 97.26 70.83 48.12 23.18 79.93 57.21 -40.44%
EPS 3.14 12.32 8.70 6.20 2.82 8.85 5.08 -27.45%
DPS 0.00 6.00 2.00 1.00 0.00 2.77 1.80 -
NAPS 1.3611 1.3428 1.3213 1.2968 1.2175 1.0505 0.8906 32.71%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 3.14 4.08 8.53 7.34 7.68 6.18 3.57 -
P/RPS 11.93 4.19 6.02 7.60 16.28 3.57 2.81 162.42%
P/EPS 99.91 33.28 49.03 58.97 134.07 32.21 31.71 115.06%
EY 1.00 3.01 2.04 1.70 0.75 3.10 3.15 -53.49%
DY 0.00 1.47 0.47 0.27 0.00 0.97 1.12 -
P/NAPS 2.31 3.04 3.23 2.82 3.10 2.71 1.81 17.67%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/04/22 25/02/22 26/10/21 30/07/21 27/04/21 25/02/21 23/10/20 -
Price 2.76 2.96 4.14 8.29 7.94 8.97 4.40 -
P/RPS 10.49 3.04 2.92 8.59 16.83 5.18 3.47 109.21%
P/EPS 87.82 24.14 23.80 66.60 138.61 46.76 39.08 71.64%
EY 1.14 4.14 4.20 1.50 0.72 2.14 2.56 -41.71%
DY 0.00 2.03 0.97 0.24 0.00 0.67 0.91 -
P/NAPS 2.03 2.20 1.57 3.19 3.21 3.94 2.23 -6.07%

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