[UNISEM] QoQ 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- 20.33%
YoY- 60.95%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 424,445 426,396 366,356 402,233 373,938 366,371 357,681 12.09%
PBT 58,718 59,312 48,073 62,471 52,772 56,840 55,670 3.62%
Tax -8,024 -1,860 -7,802 -7,830 -7,361 4,080 -4,926 38.48%
NP 50,694 57,452 40,271 54,641 45,411 60,920 50,744 -0.06%
-
NP to SH 50,694 57,452 40,271 54,641 45,411 60,920 50,744 -0.06%
-
Tax Rate 13.67% 3.14% 16.23% 12.53% 13.95% -7.18% 8.85% -
Total Cost 373,751 368,944 326,085 347,592 328,527 305,451 306,937 14.04%
-
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 - 32,261 16,130 16,076 - 14,885 14,541 -
Div Payout % - 56.15% 40.06% 29.42% - 24.44% 28.66% -
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% 13.47% 10.99% 13.58% 12.14% 16.63% 14.19% -
ROE 2.31% 2.65% 1.89% 2.61% 2.31% 3.60% 3.53% -
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 26.43 45.42 50.04 47.17 49.22 49.19 -34.13%
EPS 3.14 3.56 4.99 6.80 5.73 8.18 6.98 -41.31%
DPS 0.00 2.00 2.00 2.00 0.00 2.00 2.00 -
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 26.43 22.71 24.94 23.18 22.71 22.17 12.10%
EPS 3.14 3.56 2.50 3.39 2.82 3.78 3.15 -0.21%
DPS 0.00 2.00 1.00 1.00 0.00 0.92 0.90 -
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 15.43 18.78 14.67 16.28 12.55 7.26 39.29%
P/EPS 99.91 114.55 170.84 107.98 134.07 75.50 51.15 56.32%
EY 1.00 0.87 0.59 0.93 0.75 1.32 1.95 -35.95%
DY 0.00 0.49 0.23 0.27 0.00 0.32 0.56 -
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 11.20 9.11 16.57 16.83 18.22 8.94 11.25%
P/EPS 87.82 83.11 82.92 121.95 138.61 109.59 63.05 24.74%
EY 1.14 1.20 1.21 0.82 0.72 0.91 1.59 -19.90%
DY 0.00 0.68 0.48 0.24 0.00 0.22 0.45 -
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