[UNISEM] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 40.94%
YoY- 38.51%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,328,191 888,505 424,445 1,568,923 1,142,527 776,171 373,938 132.61%
PBT 204,721 140,444 58,718 222,628 163,316 115,243 52,772 146.68%
Tax 113,563 116,108 -8,024 -24,853 -22,993 -15,191 -7,361 -
NP 318,284 256,552 50,694 197,775 140,323 100,052 45,411 265.80%
-
NP to SH 318,284 256,552 50,694 197,775 140,323 100,052 45,411 265.80%
-
Tax Rate -55.47% -82.67% 13.67% 11.16% 14.08% 13.18% 13.95% -
Total Cost 1,009,907 631,953 373,751 1,371,148 1,002,204 676,119 328,527 111.27%
-
Net Worth 2,409,940 2,391,873 2,195,561 2,166,042 2,131,361 2,091,874 1,963,926 14.60%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 64,523 32,261 - 96,784 32,261 16,076 - -
Div Payout % 20.27% 12.58% - 48.94% 22.99% 16.07% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 2,409,940 2,391,873 2,195,561 2,166,042 2,131,361 2,091,874 1,963,926 14.60%
NOSH 1,613,079 1,613,079 1,613,079 1,613,079 806,539 806,539 806,539 58.67%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 23.96% 28.87% 11.94% 12.61% 12.28% 12.89% 12.14% -
ROE 13.21% 10.73% 2.31% 9.13% 6.58% 4.78% 2.31% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 82.34 55.08 26.31 97.26 141.66 96.56 47.17 44.92%
EPS 19.73 15.90 3.14 12.32 17.52 12.53 5.73 127.85%
DPS 4.00 2.00 0.00 6.00 4.00 2.00 0.00 -
NAPS 1.494 1.4828 1.3611 1.3428 2.6426 2.6024 2.4773 -28.59%
Adjusted Per Share Value based on latest NOSH - 1,613,079
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 82.34 55.08 26.31 97.26 70.83 48.12 23.18 132.62%
EPS 19.73 15.90 3.14 12.32 8.70 6.20 2.82 265.37%
DPS 4.00 2.00 0.00 6.00 2.00 1.00 0.00 -
NAPS 1.494 1.4828 1.3611 1.3428 1.3213 1.2968 1.2175 14.60%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.60 2.30 3.14 4.08 8.53 7.34 7.68 -
P/RPS 3.16 4.18 11.93 4.19 6.02 7.60 16.28 -66.44%
P/EPS 13.18 14.46 99.91 33.28 49.03 58.97 134.07 -78.66%
EY 7.59 6.91 1.00 3.01 2.04 1.70 0.75 367.20%
DY 1.54 0.87 0.00 1.47 0.47 0.27 0.00 -
P/NAPS 1.74 1.55 2.31 3.04 3.23 2.82 3.10 -31.93%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 27/10/22 28/07/22 27/04/22 25/02/22 26/10/21 30/07/21 27/04/21 -
Price 2.44 2.76 2.76 2.96 4.14 8.29 7.94 -
P/RPS 2.96 5.01 10.49 3.04 2.92 8.59 16.83 -68.57%
P/EPS 12.37 17.35 87.82 24.14 23.80 66.60 138.61 -80.00%
EY 8.09 5.76 1.14 4.14 4.20 1.50 0.72 400.92%
DY 1.64 0.72 0.00 2.03 0.97 0.24 0.00 -
P/NAPS 1.63 1.86 2.03 2.20 1.57 3.19 3.21 -36.32%

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