[UNISEM] YoY Annualized 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- 650.25%

YoY- 51.72%

Quarter Report

Unisem Q2 2020 results.pdf

Latest QR

Upcoming QR

UNISEM's Result

UNISEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Annualized Quarter Result
Revenue	1,465,414	1,777,010	1,552,342	1,130,484	1,230,114	1,329,498	1,451,982	0.15%
YoY %	-17.53%	14.47%	37.32%	-8.10%	-7.48%	-8.44%	-	-
Horiz. %	100.93%	122.39%	106.91%	77.86%	84.72%	91.56%	100.00%	-
PBT	83,314	280,888	230,486	103,028	53,464	87,868	197,522	-13.39%
YoY %	-70.34%	21.87%	123.71%	92.71%	-39.15%	-55.51%	-	-
Horiz. %	42.18%	142.21%	116.69%	52.16%	27.07%	44.49%	100.00%	-
Tax	-15,738	232,216	-30,382	-40,784	-12,916	-13,068	-21,742	-5.24%
YoY %	-106.78%	864.32%	25.51%	-215.76%	1.16%	39.90%	-	-
Horiz. %	72.39%	-1,068.05%	139.74%	187.58%	59.41%	60.10%	100.00%	-
NP	67,576	513,104	200,104	62,244	40,548	74,800	175,780	-14.72%
YoY %	-86.83%	156.42%	221.48%	53.51%	-45.79%	-57.45%	-	-
Horiz. %	38.44%	291.90%	113.84%	35.41%	23.07%	42.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	67,576	513,104	200,104	62,244	41,026	74,392	173,986	-14.57%
YoY %	-86.83%	156.42%	221.48%	51.72%	-44.85%	-57.24%	-	-
Horiz. %	38.84%	294.91%	115.01%	35.78%	23.58%	42.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.89%	-82.67%	13.18%	39.59%	24.16%	14.87%	11.01%	-
YoY %	122.85%	-727.24%	-66.71%	63.87%	62.47%	35.06%	-	-
Horiz. %	171.57%	-750.86%	119.71%	359.58%	219.44%	135.06%	100.00%	-
Total Cost	1,397,838	1,263,906	1,352,238	1,068,240	1,189,566	1,254,698	1,276,202	1.52%
YoY %	10.60%	-6.53%	26.59%	-10.20%	-5.19%	-1.68%	-	-
Horiz. %	109.53%	99.04%	105.96%	83.70%	93.21%	98.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,397,680	2,391,873	2,091,874	1,389,679	1,430,759	1,444,142	1,456,214	8.66%
YoY %	0.24%	14.34%	50.53%	-2.87%	-0.93%	-0.83%	-	-
Horiz. %	164.65%	164.25%	143.65%	95.43%	98.25%	99.17%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	129,046	64,523	32,153	29,083	29,083	36,571	51,368	16.58%
YoY %	100.00%	100.67%	10.56%	0.00%	-20.48%	-28.81%	-	-
Horiz. %	251.22%	125.61%	62.59%	56.62%	56.62%	71.19%	100.00%	-
Div Payout %	190.96%	12.58%	16.07%	46.72%	70.89%	49.16%	29.52%	-
YoY %	1,417.97%	-21.72%	-65.60%	-34.10%	44.20%	66.53%	-	-
Horiz. %	646.88%	42.62%	54.44%	158.27%	240.14%	166.53%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	2,397,680	2,391,873	2,091,874	1,389,679	1,430,759	1,444,142	1,456,214	8.66%
YoY %	0.24%	14.34%	50.53%	-2.87%	-0.93%	-0.83%	-	-
Horiz. %	164.65%	164.25%	143.65%	95.43%	98.25%	99.17%	100.00%	-
NOSH	1,613,079	1,613,079	806,539	733,831	733,831	733,831	733,831	14.02%
YoY %	0.00%	100.00%	9.91%	0.00%	0.00%	0.00%	-	-
Horiz. %	219.82%	219.82%	109.91%	100.00%	100.00%	100.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	4.61%	28.87%	12.89%	5.51%	3.30%	5.63%	12.11%	-
YoY %	-84.03%	123.97%	133.94%	66.97%	-41.39%	-53.51%	-	-
Horiz. %	38.07%	238.40%	106.44%	45.50%	27.25%	46.49%	100.00%	-
ROE	2.82%	21.45%	9.57%	4.48%	2.87%	5.15%	11.95%	-
YoY %	-86.85%	124.14%	113.62%	56.10%	-44.27%	-56.90%	-	-
Horiz. %	23.60%	179.50%	80.08%	37.49%	24.02%	43.10%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	90.85	110.16	193.12	155.48	169.18	181.77	197.86	-12.16%
YoY %	-17.53%	-42.96%	24.21%	-8.10%	-6.93%	-8.13%	-	-
Horiz. %	45.92%	55.68%	97.60%	78.58%	85.50%	91.87%	100.00%	-
EPS	4.18	31.80	25.06	8.56	5.64	10.16	23.70	-25.10%
YoY %	-86.86%	26.90%	192.76%	51.77%	-44.49%	-57.13%	-	-
Horiz. %	17.64%	134.18%	105.74%	36.12%	23.80%	42.87%	100.00%	-
DPS	8.00	4.00	4.00	4.00	4.00	5.00	7.00	2.24%
YoY %	100.00%	0.00%	0.00%	0.00%	-20.00%	-28.57%	-	-
Horiz. %	114.29%	57.14%	57.14%	57.14%	57.14%	71.43%	100.00%	-
NAPS	1.4864	1.4828	2.6024	1.9113	1.9678	1.9744	1.9844	-4.69%
YoY %	0.24%	-43.02%	36.16%	-2.87%	-0.33%	-0.50%	-	-
Horiz. %	74.90%	74.72%	131.14%	96.32%	99.16%	99.50%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 733,831
RPS	90.85	110.16	96.23	70.08	76.26	82.42	90.01	0.15%
YoY %	-17.53%	14.48%	37.31%	-8.10%	-7.47%	-8.43%	-	-
Horiz. %	100.93%	122.39%	106.91%	77.86%	84.72%	91.57%	100.00%	-
EPS	4.18	31.80	12.41	3.86	2.54	4.61	10.79	-14.61%
YoY %	-86.86%	156.24%	221.50%	51.97%	-44.90%	-57.28%	-	-
Horiz. %	38.74%	294.72%	115.01%	35.77%	23.54%	42.72%	100.00%	-
DPS	8.00	4.00	1.99	1.80	1.80	2.27	3.18	16.61%
YoY %	100.00%	101.01%	10.56%	0.00%	-20.70%	-28.62%	-	-
Horiz. %	251.57%	125.79%	62.58%	56.60%	56.60%	71.38%	100.00%	-
NAPS	1.4864	1.4828	1.2968	0.8615	0.887	0.8953	0.9028	8.66%
YoY %	0.24%	14.34%	50.53%	-2.87%	-0.93%	-0.83%	-	-
Horiz. %	164.64%	164.24%	143.64%	95.43%	98.25%	99.17%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	2.99	2.30	7.34	2.05	2.46	2.31	3.58	-
P/RPS	3.29	2.09	3.80	1.32	1.45	1.27	1.81	10.46%
YoY %	57.42%	-45.00%	187.88%	-8.97%	14.17%	-29.83%	-	-
Horiz. %	181.77%	115.47%	209.94%	72.93%	80.11%	70.17%	100.00%	-
P/EPS	71.37	7.23	29.49	23.95	43.60	22.71	15.10	29.53%
YoY %	887.14%	-75.48%	23.13%	-45.07%	91.99%	50.40%	-	-
Horiz. %	472.65%	47.88%	195.30%	158.61%	288.74%	150.40%	100.00%	-
EY	1.40	13.83	3.39	4.18	2.29	4.40	6.62	-22.80%
YoY %	-89.88%	307.96%	-18.90%	82.53%	-47.95%	-33.53%	-	-
Horiz. %	21.15%	208.91%	51.21%	63.14%	34.59%	66.47%	100.00%	-
DY	2.68	1.74	0.54	1.95	1.63	2.16	1.96	5.35%
YoY %	54.02%	222.22%	-72.31%	19.63%	-24.54%	10.20%	-	-
Horiz. %	136.73%	88.78%	27.55%	99.49%	83.16%	110.20%	100.00%	-
P/NAPS	2.01	1.55	2.82	1.07	1.25	1.17	1.80	1.85%
YoY %	29.68%	-45.04%	163.55%	-14.40%	6.84%	-35.00%	-	-
Horiz. %	111.67%	86.11%	156.67%	59.44%	69.44%	65.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	27/07/23	28/07/22	30/07/21	03/08/20	06/08/19	02/08/18	08/08/17	-
Price	3.22	2.76	8.29	3.19	2.14	2.61	4.07	-
P/RPS	3.54	2.51	4.29	2.05	1.26	1.44	2.06	9.43%
YoY %	41.04%	-41.49%	109.27%	62.70%	-12.50%	-30.10%	-	-
Horiz. %	171.84%	121.84%	208.25%	99.51%	61.17%	69.90%	100.00%	-
P/EPS	76.86	8.68	33.30	37.26	37.93	25.66	17.17	28.36%
YoY %	785.48%	-73.93%	-10.63%	-1.77%	47.82%	49.45%	-	-
Horiz. %	447.64%	50.55%	193.94%	217.01%	220.91%	149.45%	100.00%	-
EY	1.30	11.52	3.00	2.68	2.64	3.90	5.83	-22.11%
YoY %	-88.72%	284.00%	11.94%	1.52%	-32.31%	-33.10%	-	-
Horiz. %	22.30%	197.60%	51.46%	45.97%	45.28%	66.90%	100.00%	-
DY	2.48	1.45	0.48	1.25	1.87	1.92	1.72	6.28%
YoY %	71.03%	202.08%	-61.60%	-33.16%	-2.60%	11.63%	-	-
Horiz. %	144.19%	84.30%	27.91%	72.67%	108.72%	111.63%	100.00%	-
P/NAPS	2.17	1.86	3.19	1.67	1.09	1.32	2.05	0.95%
YoY %	16.67%	-41.69%	91.02%	53.21%	-17.42%	-35.61%	-	-
Horiz. %	105.85%	90.73%	155.61%	81.46%	53.17%	64.39%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos