[UNISEM] QoQ Quarter Result on 31-Dec-2019 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -737.75%
YoY- -214.3%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 357,681 310,083 273,346 319,832 316,316 311,927 303,130 11.62%
PBT 55,670 41,433 1,161 -22,889 9,778 19,624 7,108 292.90%
Tax -4,926 -7,483 -3,989 -4,107 -13,317 -5,396 -1,062 177.35%
NP 50,744 33,950 -2,828 -26,996 -3,539 14,228 6,046 311.39%
-
NP to SH 50,744 33,950 -2,828 -26,850 -3,205 14,451 6,062 310.67%
-
Tax Rate 8.85% 18.06% 343.58% - 136.19% 27.50% 14.94% -
Total Cost 306,937 276,133 276,174 346,828 319,855 297,699 297,084 2.19%
-
Net Worth 1,436,576 1,389,679 1,372,738 1,355,288 1,393,460 1,430,759 1,444,937 -0.38%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 14,541 14,541 - 14,541 14,541 14,541 - -
Div Payout % 28.66% 42.83% - 0.00% 0.00% 100.63% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,436,576 1,389,679 1,372,738 1,355,288 1,393,460 1,430,759 1,444,937 -0.38%
NOSH 733,831 733,831 733,831 733,831 733,831 733,831 733,831 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 14.19% 10.95% -1.03% -8.44% -1.12% 4.56% 1.99% -
ROE 3.53% 2.44% -0.21% -1.98% -0.23% 1.01% 0.42% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 49.19 42.65 37.59 43.99 43.50 42.90 41.69 11.62%
EPS 6.98 4.67 -0.39 -3.69 -0.44 1.99 0.83 311.93%
DPS 2.00 2.00 0.00 2.00 2.00 2.00 0.00 -
NAPS 1.9758 1.9113 1.888 1.864 1.9165 1.9678 1.9873 -0.38%
Adjusted Per Share Value based on latest NOSH - 733,831
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 22.17 19.22 16.95 19.83 19.61 19.34 18.79 11.62%
EPS 3.15 2.10 -0.18 -1.66 -0.20 0.90 0.38 308.01%
DPS 0.90 0.90 0.00 0.90 0.90 0.90 0.00 -
NAPS 0.8906 0.8615 0.851 0.8402 0.8639 0.887 0.8958 -0.38%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 3.57 2.05 1.58 2.16 1.93 2.46 2.65 -
P/RPS 7.26 4.81 4.20 4.91 4.44 5.73 6.36 9.19%
P/EPS 51.15 43.90 -406.22 -58.49 -437.84 123.77 317.85 -70.31%
EY 1.95 2.28 -0.25 -1.71 -0.23 0.81 0.31 239.62%
DY 0.56 0.98 0.00 0.93 1.04 0.81 0.00 -
P/NAPS 1.81 1.07 0.84 1.16 1.01 1.25 1.33 22.73%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 23/10/20 03/08/20 29/04/20 26/02/20 25/10/19 06/08/19 25/04/19 -
Price 4.40 3.19 1.93 2.21 2.56 2.14 2.50 -
P/RPS 8.94 7.48 5.13 5.02 5.88 4.99 6.00 30.35%
P/EPS 63.05 68.32 -496.21 -59.85 -580.76 107.67 299.85 -64.53%
EY 1.59 1.46 -0.20 -1.67 -0.17 0.93 0.33 184.45%
DY 0.45 0.63 0.00 0.90 0.78 0.93 0.00 -
P/NAPS 2.23 1.67 1.02 1.19 1.34 1.09 1.26 46.16%

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