[UNISEM] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
06-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 238.39%
YoY- -44.85%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 888,505 776,171 565,242 615,057 664,749 725,991 638,698 5.65%
PBT 140,444 115,243 51,514 26,732 43,934 98,761 80,236 9.77%
Tax 116,108 -15,191 -20,392 -6,458 -6,534 -10,871 -7,215 -
NP 256,552 100,052 31,122 20,274 37,400 87,890 73,021 23.28%
-
NP to SH 256,552 100,052 31,122 20,513 37,196 86,993 72,325 23.48%
-
Tax Rate -82.67% 13.18% 39.59% 24.16% 14.87% 11.01% 8.99% -
Total Cost 631,953 676,119 534,120 594,783 627,349 638,101 565,677 1.86%
-
Net Worth 2,391,873 2,091,874 1,389,679 1,430,759 1,444,142 1,456,214 1,328,087 10.29%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 32,261 16,076 14,541 14,541 18,285 25,684 25,684 3.87%
Div Payout % 12.58% 16.07% 46.72% 70.89% 49.16% 29.52% 35.51% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 2,391,873 2,091,874 1,389,679 1,430,759 1,444,142 1,456,214 1,328,087 10.29%
NOSH 1,613,079 806,539 733,831 733,831 733,831 733,831 733,831 14.02%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 28.87% 12.89% 5.51% 3.30% 5.63% 12.11% 11.43% -
ROE 10.73% 4.78% 2.24% 1.43% 2.58% 5.97% 5.45% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 55.08 96.56 77.74 84.59 90.88 98.93 87.04 -7.33%
EPS 15.90 12.53 4.28 2.82 5.08 11.85 9.86 8.28%
DPS 2.00 2.00 2.00 2.00 2.50 3.50 3.50 -8.90%
NAPS 1.4828 2.6024 1.9113 1.9678 1.9744 1.9844 1.8098 -3.26%
Adjusted Per Share Value based on latest NOSH - 733,831
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 55.08 48.12 35.04 38.13 41.21 45.01 39.59 5.65%
EPS 15.90 6.20 1.93 1.27 2.31 5.39 4.48 23.49%
DPS 2.00 1.00 0.90 0.90 1.13 1.59 1.59 3.89%
NAPS 1.4828 1.2968 0.8615 0.887 0.8953 0.9028 0.8233 10.29%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 2.30 7.34 2.05 2.46 2.31 3.58 2.40 -
P/RPS 4.18 7.60 2.64 2.91 2.54 3.62 2.76 7.15%
P/EPS 14.46 58.97 47.89 87.20 45.42 30.20 24.35 -8.31%
EY 6.91 1.70 2.09 1.15 2.20 3.31 4.11 9.04%
DY 0.87 0.27 0.98 0.81 1.08 0.98 1.46 -8.26%
P/NAPS 1.55 2.82 1.07 1.25 1.17 1.80 1.33 2.58%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 28/07/22 30/07/21 03/08/20 06/08/19 02/08/18 08/08/17 05/08/16 -
Price 2.76 8.29 3.19 2.14 2.61 4.07 2.55 -
P/RPS 5.01 8.59 4.10 2.53 2.87 4.11 2.93 9.34%
P/EPS 17.35 66.60 74.53 75.85 51.32 34.33 25.87 -6.43%
EY 5.76 1.50 1.34 1.32 1.95 2.91 3.87 6.84%
DY 0.72 0.24 0.63 0.93 0.96 0.86 1.37 -10.16%
P/NAPS 1.86 3.19 1.67 1.09 1.32 2.05 1.41 4.72%

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