[UNISEM] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
02-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 514.4%
YoY- -57.24%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 776,171 565,242 615,057 664,749 725,991 638,698 578,847 5.00%
PBT 115,243 51,514 26,732 43,934 98,761 80,236 61,902 10.90%
Tax -15,191 -20,392 -6,458 -6,534 -10,871 -7,215 -6,421 15.41%
NP 100,052 31,122 20,274 37,400 87,890 73,021 55,481 10.31%
-
NP to SH 100,052 31,122 20,513 37,196 86,993 72,325 54,918 10.50%
-
Tax Rate 13.18% 39.59% 24.16% 14.87% 11.01% 8.99% 10.37% -
Total Cost 676,119 534,120 594,783 627,349 638,101 565,677 523,366 4.35%
-
Net Worth 2,091,874 1,389,679 1,430,759 1,444,142 1,456,214 1,328,087 1,118,385 10.98%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 16,076 14,541 14,541 18,285 25,684 25,684 203 107.08%
Div Payout % 16.07% 46.72% 70.89% 49.16% 29.52% 35.51% 0.37% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 2,091,874 1,389,679 1,430,759 1,444,142 1,456,214 1,328,087 1,118,385 10.98%
NOSH 806,539 733,831 733,831 733,831 733,831 733,831 678,838 2.91%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 12.89% 5.51% 3.30% 5.63% 12.11% 11.43% 9.58% -
ROE 4.78% 2.24% 1.43% 2.58% 5.97% 5.45% 4.91% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 96.56 77.74 84.59 90.88 98.93 87.04 85.27 2.09%
EPS 12.53 4.28 2.82 5.08 11.85 9.86 8.09 7.55%
DPS 2.00 2.00 2.00 2.50 3.50 3.50 0.03 101.23%
NAPS 2.6024 1.9113 1.9678 1.9744 1.9844 1.8098 1.6475 7.90%
Adjusted Per Share Value based on latest NOSH - 733,831
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 48.12 35.04 38.13 41.21 45.01 39.59 35.88 5.00%
EPS 6.20 1.93 1.27 2.31 5.39 4.48 3.40 10.52%
DPS 1.00 0.90 0.90 1.13 1.59 1.59 0.01 115.29%
NAPS 1.2968 0.8615 0.887 0.8953 0.9028 0.8233 0.6933 10.99%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 7.34 2.05 2.46 2.31 3.58 2.40 2.33 -
P/RPS 7.60 2.64 2.91 2.54 3.62 2.76 2.73 18.58%
P/EPS 58.97 47.89 87.20 45.42 30.20 24.35 28.80 12.67%
EY 1.70 2.09 1.15 2.20 3.31 4.11 3.47 -11.20%
DY 0.27 0.98 0.81 1.08 0.98 1.46 0.01 73.11%
P/NAPS 2.82 1.07 1.25 1.17 1.80 1.33 1.41 12.23%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/07/21 03/08/20 06/08/19 02/08/18 08/08/17 05/08/16 30/07/15 -
Price 8.29 3.19 2.14 2.61 4.07 2.55 2.36 -
P/RPS 8.59 4.10 2.53 2.87 4.11 2.93 2.77 20.73%
P/EPS 66.60 74.53 75.85 51.32 34.33 25.87 29.17 14.73%
EY 1.50 1.34 1.32 1.95 2.91 3.87 3.43 -12.86%
DY 0.24 0.63 0.93 0.96 0.86 1.37 0.01 69.75%
P/NAPS 3.19 1.67 1.09 1.32 2.05 1.41 1.43 14.29%

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