[UNISEM] QoQ Cumulative 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- -93.67%
YoY- 0.13%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,251,205 931,373 615,057 303,130 1,351,276 1,019,454 664,749 52.26%
PBT 13,621 36,510 26,732 7,108 111,063 83,307 43,934 -54.09%
Tax -23,882 -19,775 -6,458 -1,062 -15,230 -10,901 -6,534 136.72%
NP -10,261 16,735 20,274 6,046 95,833 72,406 37,400 -
-
NP to SH -9,542 17,308 20,513 6,062 95,834 72,343 37,196 -
-
Tax Rate 175.33% 54.16% 24.16% 14.94% 13.71% 13.09% 14.87% -
Total Cost 1,261,466 914,638 594,783 297,084 1,255,443 947,048 627,349 59.10%
-
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 29,083 14,541 - 54,531 32,718 18,285 78.26%
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% 1.24% 1.43% 0.42% 6.70% 5.01% 2.58% -
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 172.08 128.10 84.59 41.69 185.85 140.21 90.88 52.87%
EPS -1.31 2.38 2.82 0.83 13.13 9.90 5.08 -
DPS 6.00 4.00 2.00 0.00 7.50 4.50 2.50 78.97%
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 57.74 38.13 18.79 83.77 63.20 41.21 52.27%
EPS -0.59 1.07 1.27 0.38 5.94 4.48 2.31 -
DPS 2.70 1.80 0.90 0.00 3.38 2.03 1.13 78.44%
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 1.51 2.91 6.36 1.76 2.21 2.54 -37.25%
P/EPS -164.59 81.08 87.20 317.85 24.89 31.16 45.42 -
EY -0.61 1.23 1.15 0.31 4.02 3.21 2.20 -
DY 2.78 2.07 0.81 0.00 2.29 1.45 1.08 87.49%
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 2.00 2.53 6.00 1.66 2.13 2.87 -41.54%
P/EPS -168.40 107.54 75.85 299.85 23.44 29.95 51.32 -
EY -0.59 0.93 1.32 0.33 4.27 3.34 1.95 -
DY 2.71 1.56 0.93 0.00 2.43 1.51 0.96 99.36%
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