[UNISEM] QoQ Quarter Result on 30-Sep-2019 [#3]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
25-Oct-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -122.18%
YoY- -109.12%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 310,083 273,346 319,832 316,316 311,927 303,130 331,822 -4.42%
PBT 41,433 1,161 -22,889 9,778 19,624 7,108 27,756 30.64%
Tax -7,483 -3,989 -4,107 -13,317 -5,396 -1,062 -4,329 44.07%
NP 33,950 -2,828 -26,996 -3,539 14,228 6,046 23,427 28.08%
-
NP to SH 33,950 -2,828 -26,850 -3,205 14,451 6,062 23,491 27.85%
-
Tax Rate 18.06% 343.58% - 136.19% 27.50% 14.94% 15.60% -
Total Cost 276,133 276,174 346,828 319,855 297,699 297,084 308,395 -7.10%
-
Net Worth 1,389,679 1,372,738 1,355,288 1,393,460 1,430,759 1,444,937 1,430,832 -1.92%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 14,541 - 14,541 14,541 14,541 - 21,812 -23.70%
Div Payout % 42.83% - 0.00% 0.00% 100.63% - 92.86% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,389,679 1,372,738 1,355,288 1,393,460 1,430,759 1,444,937 1,430,832 -1.92%
NOSH 733,831 733,831 733,831 733,831 733,831 733,831 733,831 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 10.95% -1.03% -8.44% -1.12% 4.56% 1.99% 7.06% -
ROE 2.44% -0.21% -1.98% -0.23% 1.01% 0.42% 1.64% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 42.65 37.59 43.99 43.50 42.90 41.69 45.64 -4.42%
EPS 4.67 -0.39 -3.69 -0.44 1.99 0.83 3.23 27.89%
DPS 2.00 0.00 2.00 2.00 2.00 0.00 3.00 -23.70%
NAPS 1.9113 1.888 1.864 1.9165 1.9678 1.9873 1.9679 -1.92%
Adjusted Per Share Value based on latest NOSH - 733,831
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 19.22 16.95 19.83 19.61 19.34 18.79 20.57 -4.42%
EPS 2.10 -0.18 -1.66 -0.20 0.90 0.38 1.46 27.45%
DPS 0.90 0.00 0.90 0.90 0.90 0.00 1.35 -23.70%
NAPS 0.8615 0.851 0.8402 0.8639 0.887 0.8958 0.887 -1.92%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.05 1.58 2.16 1.93 2.46 2.65 3.28 -
P/RPS 4.81 4.20 4.91 4.44 5.73 6.36 7.19 -23.52%
P/EPS 43.90 -406.22 -58.49 -437.84 123.77 317.85 101.52 -42.84%
EY 2.28 -0.25 -1.71 -0.23 0.81 0.31 0.99 74.48%
DY 0.98 0.00 0.93 1.04 0.81 0.00 0.91 5.06%
P/NAPS 1.07 0.84 1.16 1.01 1.25 1.33 1.67 -25.69%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 03/08/20 29/04/20 26/02/20 25/10/19 06/08/19 25/04/19 25/02/19 -
Price 3.19 1.93 2.21 2.56 2.14 2.50 3.09 -
P/RPS 7.48 5.13 5.02 5.88 4.99 6.00 6.77 6.88%
P/EPS 68.32 -496.21 -59.85 -580.76 107.67 299.85 95.64 -20.10%
EY 1.46 -0.20 -1.67 -0.17 0.93 0.33 1.05 24.60%
DY 0.63 0.00 0.90 0.78 0.93 0.00 0.97 -25.02%
P/NAPS 1.67 1.02 1.19 1.34 1.09 1.26 1.57 4.20%

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