[UNISEM] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 42.66%
YoY- -5.69%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 439,686 464,060 424,445 426,396 366,356 402,233 373,938 11.39%
PBT 64,277 81,726 58,718 59,312 48,073 62,471 52,772 14.03%
Tax -2,545 124,132 -8,024 -1,860 -7,802 -7,830 -7,361 -50.70%
NP 61,732 205,858 50,694 57,452 40,271 54,641 45,411 22.69%
-
NP to SH 61,732 205,858 50,694 57,452 40,271 54,641 45,411 22.69%
-
Tax Rate 3.96% -151.89% 13.67% 3.14% 16.23% 12.53% 13.95% -
Total Cost 377,954 258,202 373,751 368,944 326,085 347,592 328,527 9.78%
-
Net Worth 2,409,940 2,391,873 2,195,561 2,166,042 2,131,361 2,091,874 1,963,926 14.60%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 32,261 32,261 - 32,261 16,130 16,076 - -
Div Payout % 52.26% 15.67% - 56.15% 40.06% 29.42% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 2,409,940 2,391,873 2,195,561 2,166,042 2,131,361 2,091,874 1,963,926 14.60%
NOSH 1,613,079 1,613,079 1,613,079 1,613,079 806,539 806,539 806,539 58.67%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 14.04% 44.36% 11.94% 13.47% 10.99% 13.58% 12.14% -
ROE 2.56% 8.61% 2.31% 2.65% 1.89% 2.61% 2.31% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 27.26 28.77 26.31 26.43 45.42 50.04 47.17 -30.59%
EPS 3.83 12.76 3.14 3.56 4.99 6.80 5.73 -23.53%
DPS 2.00 2.00 0.00 2.00 2.00 2.00 0.00 -
NAPS 1.494 1.4828 1.3611 1.3428 2.6426 2.6024 2.4773 -28.59%
Adjusted Per Share Value based on latest NOSH - 1,613,079
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 27.26 28.77 26.31 26.43 22.71 24.94 23.18 11.40%
EPS 3.83 12.76 3.14 3.56 2.50 3.39 2.82 22.61%
DPS 2.00 2.00 0.00 2.00 1.00 1.00 0.00 -
NAPS 1.494 1.4828 1.3611 1.3428 1.3213 1.2968 1.2175 14.60%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.60 2.30 3.14 4.08 8.53 7.34 7.68 -
P/RPS 9.54 7.99 11.93 15.43 18.78 14.67 16.28 -29.95%
P/EPS 67.94 18.02 99.91 114.55 170.84 107.98 134.07 -36.41%
EY 1.47 5.55 1.00 0.87 0.59 0.93 0.75 56.55%
DY 0.77 0.87 0.00 0.49 0.23 0.27 0.00 -
P/NAPS 1.74 1.55 2.31 3.04 3.23 2.82 3.10 -31.93%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 27/10/22 28/07/22 27/04/22 25/02/22 26/10/21 30/07/21 27/04/21 -
Price 2.44 2.76 2.76 2.96 4.14 8.29 7.94 -
P/RPS 8.95 9.59 10.49 11.20 9.11 16.57 16.83 -34.33%
P/EPS 63.76 21.63 87.82 83.11 82.92 121.95 138.61 -40.38%
EY 1.57 4.62 1.14 1.20 1.21 0.82 0.72 68.07%
DY 0.82 0.72 0.00 0.68 0.48 0.24 0.00 -
P/NAPS 1.63 1.86 2.03 2.20 1.57 3.19 3.21 -36.32%

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