[UNISEM] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
24-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -84.81%
YoY- -86.52%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 1,495,752 1,093,384 1,212,520 1,286,204 1,440,992 1,271,232 1,120,228 4.93%
PBT 211,088 4,644 28,432 30,848 203,448 153,704 107,900 11.82%
Tax -29,444 -15,956 -4,248 -5,548 -21,932 -12,648 -12,452 15.40%
NP 181,644 -11,312 24,184 25,300 181,516 141,056 95,448 11.30%
-
NP to SH 181,644 -11,312 24,248 24,216 179,616 138,788 94,140 11.56%
-
Tax Rate 13.95% 343.58% 14.94% 17.98% 10.78% 8.23% 11.54% -
Total Cost 1,314,108 1,104,696 1,188,336 1,260,904 1,259,476 1,130,176 1,024,780 4.22%
-
Net Worth 1,963,926 1,372,738 1,444,937 1,453,572 1,454,453 1,316,859 1,084,093 10.40%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,963,926 1,372,738 1,444,937 1,453,572 1,454,453 1,316,859 1,084,093 10.40%
NOSH 806,539 733,831 733,831 733,831 733,831 733,831 674,355 3.02%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 12.14% -1.03% 1.99% 1.97% 12.60% 11.10% 8.52% -
ROE 9.25% -0.82% 1.68% 1.67% 12.35% 10.54% 8.68% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 188.67 150.38 166.76 175.27 196.37 173.23 166.12 2.14%
EPS 22.92 -1.56 3.32 3.28 24.48 18.92 13.96 8.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4773 1.888 1.9873 1.9808 1.982 1.7945 1.6076 7.46%
Adjusted Per Share Value based on latest NOSH - 733,831
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 92.73 67.78 75.17 79.74 89.33 78.81 69.45 4.93%
EPS 11.26 -0.70 1.50 1.50 11.13 8.60 5.84 11.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2175 0.851 0.8958 0.9011 0.9017 0.8164 0.6721 10.39%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 7.68 1.58 2.65 2.44 3.14 2.22 2.18 -
P/RPS 4.07 1.05 1.59 1.39 1.60 1.28 1.31 20.77%
P/EPS 33.52 -101.56 79.46 73.94 12.83 11.74 15.62 13.55%
EY 2.98 -0.98 1.26 1.35 7.80 8.52 6.40 -11.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.10 0.84 1.33 1.23 1.58 1.24 1.36 14.70%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/04/21 29/04/20 25/04/19 24/04/18 25/04/17 26/04/16 28/04/15 -
Price 7.94 1.93 2.50 2.22 3.26 2.18 2.43 -
P/RPS 4.21 1.28 1.50 1.27 1.66 1.26 1.46 19.28%
P/EPS 34.65 -124.05 74.96 67.27 13.32 11.53 17.41 12.14%
EY 2.89 -0.81 1.33 1.49 7.51 8.68 5.74 -10.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.21 1.02 1.26 1.12 1.64 1.21 1.51 13.38%

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