[UNISEM] QoQ 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- 1300.5%
YoY- 134.93%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 373,938 366,371 357,681 310,083 273,346 319,832 316,316 11.79%
PBT 52,772 56,840 55,670 41,433 1,161 -22,889 9,778 207.36%
Tax -7,361 4,080 -4,926 -7,483 -3,989 -4,107 -13,317 -32.62%
NP 45,411 60,920 50,744 33,950 -2,828 -26,996 -3,539 -
-
NP to SH 45,411 60,920 50,744 33,950 -2,828 -26,850 -3,205 -
-
Tax Rate 13.95% -7.18% 8.85% 18.06% 343.58% - 136.19% -
Total Cost 328,527 305,451 306,937 276,133 276,174 346,828 319,855 1.79%
-
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 - 14,885 14,541 14,541 - 14,541 14,541 -
Div Payout % - 24.44% 28.66% 42.83% - 0.00% 0.00% -
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% 16.63% 14.19% 10.95% -1.03% -8.44% -1.12% -
ROE 2.31% 3.60% 3.53% 2.44% -0.21% -1.98% -0.23% -
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 49.22 49.19 42.65 37.59 43.99 43.50 5.54%
EPS 5.73 8.18 6.98 4.67 -0.39 -3.69 -0.44 -
DPS 0.00 2.00 2.00 2.00 0.00 2.00 2.00 -
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 22.71 22.17 19.22 16.95 19.83 19.61 11.78%
EPS 2.82 3.78 3.15 2.10 -0.18 -1.66 -0.20 -
DPS 0.00 0.92 0.90 0.90 0.00 0.90 0.90 -
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 12.55 7.26 4.81 4.20 4.91 4.44 137.59%
P/EPS 134.07 75.50 51.15 43.90 -406.22 -58.49 -437.84 -
EY 0.75 1.32 1.95 2.28 -0.25 -1.71 -0.23 -
DY 0.00 0.32 0.56 0.98 0.00 0.93 1.04 -
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 18.22 8.94 7.48 5.13 5.02 5.88 101.46%
P/EPS 138.61 109.59 63.05 68.32 -496.21 -59.85 -580.76 -
EY 0.72 0.91 1.59 1.46 -0.20 -1.67 -0.17 -
DY 0.00 0.22 0.45 0.63 0.00 0.90 0.78 -
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
1 person likes this. Showing 0 of 0 comments
Post a Comment