[UNISEM] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
27-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -68.2%
YoY- 1705.76%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,568,923 1,142,527 776,171 373,938 1,289,294 922,923 565,242 97.13%
PBT 222,628 163,316 115,243 52,772 164,024 107,184 51,514 164.61%
Tax -24,853 -22,993 -15,191 -7,361 -21,238 -25,318 -20,392 14.05%
NP 197,775 140,323 100,052 45,411 142,786 81,866 31,122 241.93%
-
NP to SH 197,775 140,323 100,052 45,411 142,786 81,866 31,122 241.93%
-
Tax Rate 11.16% 14.08% 13.18% 13.95% 12.95% 23.62% 39.59% -
Total Cost 1,371,148 1,002,204 676,119 328,527 1,146,508 841,057 534,120 87.16%
-
Net Worth 2,166,042 2,131,361 2,091,874 1,963,926 1,694,466 1,436,576 1,389,679 34.32%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 96,784 32,261 16,076 - 44,657 29,083 14,541 252.61%
Div Payout % 48.94% 22.99% 16.07% - 31.28% 35.53% 46.72% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 2,166,042 2,131,361 2,091,874 1,963,926 1,694,466 1,436,576 1,389,679 34.32%
NOSH 1,613,079 806,539 806,539 806,539 785,464 733,831 733,831 68.81%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 12.61% 12.28% 12.89% 12.14% 11.07% 8.87% 5.51% -
ROE 9.13% 6.58% 4.78% 2.31% 8.43% 5.70% 2.24% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 97.26 141.66 96.56 47.17 173.22 126.93 77.74 16.06%
EPS 12.32 17.52 12.53 5.73 19.52 11.26 4.28 101.96%
DPS 6.00 4.00 2.00 0.00 6.00 4.00 2.00 107.59%
NAPS 1.3428 2.6426 2.6024 2.4773 2.2766 1.9758 1.9113 -20.91%
Adjusted Per Share Value based on latest NOSH - 806,539
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 97.26 70.83 48.12 23.18 79.93 57.21 35.04 97.13%
EPS 12.32 8.70 6.20 2.82 8.85 5.08 1.93 242.95%
DPS 6.00 2.00 1.00 0.00 2.77 1.80 0.90 252.99%
NAPS 1.3428 1.3213 1.2968 1.2175 1.0505 0.8906 0.8615 34.32%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 4.08 8.53 7.34 7.68 6.18 3.57 2.05 -
P/RPS 4.19 6.02 7.60 16.28 3.57 2.81 2.64 35.94%
P/EPS 33.28 49.03 58.97 134.07 32.21 31.71 47.89 -21.49%
EY 3.01 2.04 1.70 0.75 3.10 3.15 2.09 27.44%
DY 1.47 0.47 0.27 0.00 0.97 1.12 0.98 30.94%
P/NAPS 3.04 3.23 2.82 3.10 2.71 1.81 1.07 100.21%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 26/10/21 30/07/21 27/04/21 25/02/21 23/10/20 03/08/20 -
Price 2.96 4.14 8.29 7.94 8.97 4.40 3.19 -
P/RPS 3.04 2.92 8.59 16.83 5.18 3.47 4.10 -18.03%
P/EPS 24.14 23.80 66.60 138.61 46.76 39.08 74.53 -52.73%
EY 4.14 4.20 1.50 0.72 2.14 2.56 1.34 111.69%
DY 2.03 0.97 0.24 0.00 0.67 0.91 0.63 117.69%
P/NAPS 2.20 1.57 3.19 3.21 3.94 2.23 1.67 20.11%

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