[UNISEM] YoY Cumulative 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- 1200.5%

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
Cumulative Result
Revenue	732,707	888,505	776,171	565,242	615,057	664,749	725,991	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	41,657	140,444	115,243	51,514	26,732	43,934	98,761	-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	-7,869	116,108	-15,191	-20,392	-6,458	-6,534	-10,871	-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	33,788	256,552	100,052	31,122	20,274	37,400	87,890	-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	33,788	256,552	100,052	31,122	20,513	37,196	86,993	-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	698,919	631,953	676,119	534,120	594,783	627,349	638,101	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	64,523	32,261	16,076	14,541	14,541	18,285	25,684	16.58%
YoY %	100.00%	100.68%	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	1.41%	10.73%	4.78%	2.24%	1.43%	2.58%	5.97%	-
YoY %	-86.86%	124.48%	113.39%	56.64%	-44.57%	-56.78%	-	-
Horiz. %	23.62%	179.73%	80.07%	37.52%	23.95%	43.22%	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	45.42	55.08	96.56	77.74	84.59	90.88	98.93	-12.16%
YoY %	-17.54%	-42.96%	24.21%	-8.10%	-6.92%	-8.14%	-	-
Horiz. %	45.91%	55.68%	97.60%	78.58%	85.50%	91.86%	100.00%	-
EPS	2.09	15.90	12.53	4.28	2.82	5.08	11.85	-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	4.00	2.00	2.00	2.00	2.00	2.50	3.50	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	45.42	55.08	48.12	35.04	38.13	41.21	45.01	0.15%
YoY %	-17.54%	14.46%	37.33%	-8.10%	-7.47%	-8.44%	-	-
Horiz. %	100.91%	122.37%	106.91%	77.85%	84.71%	91.56%	100.00%	-
EPS	2.09	15.90	6.20	1.93	1.27	2.31	5.39	-14.60%
YoY %	-86.86%	156.45%	221.24%	51.97%	-45.02%	-57.14%	-	-
Horiz. %	38.78%	294.99%	115.03%	35.81%	23.56%	42.86%	100.00%	-
DPS	4.00	2.00	1.00	0.90	0.90	1.13	1.59	16.61%
YoY %	100.00%	100.00%	11.11%	0.00%	-20.35%	-28.93%	-	-
Horiz. %	251.57%	125.79%	62.89%	56.60%	56.60%	71.07%	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	6.58	4.18	7.60	2.64	2.91	2.54	3.62	10.46%
YoY %	57.42%	-45.00%	187.88%	-9.28%	14.57%	-29.83%	-	-
Horiz. %	181.77%	115.47%	209.94%	72.93%	80.39%	70.17%	100.00%	-
P/EPS	142.75	14.46	58.97	47.89	87.20	45.42	30.20	29.53%
YoY %	887.21%	-75.48%	23.14%	-45.08%	91.99%	50.40%	-	-
Horiz. %	472.68%	47.88%	195.26%	158.58%	288.74%	150.40%	100.00%	-
EY	0.70	6.91	1.70	2.09	1.15	2.20	3.31	-22.80%
YoY %	-89.87%	306.47%	-18.66%	81.74%	-47.73%	-33.53%	-	-
Horiz. %	21.15%	208.76%	51.36%	63.14%	34.74%	66.47%	100.00%	-
DY	1.34	0.87	0.27	0.98	0.81	1.08	0.98	5.35%
YoY %	54.02%	222.22%	-72.45%	20.99%	-25.00%	10.20%	-	-
Horiz. %	136.73%	88.78%	27.55%	100.00%	82.65%	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	7.09	5.01	8.59	4.10	2.53	2.87	4.11	9.50%
YoY %	41.52%	-41.68%	109.51%	62.06%	-11.85%	-30.17%	-	-
Horiz. %	172.51%	121.90%	209.00%	99.76%	61.56%	69.83%	100.00%	-
P/EPS	153.73	17.35	66.60	74.53	75.85	51.32	34.33	28.37%
YoY %	786.05%	-73.95%	-10.64%	-1.74%	47.80%	49.49%	-	-
Horiz. %	447.80%	50.54%	194.00%	217.10%	220.94%	149.49%	100.00%	-
EY	0.65	5.76	1.50	1.34	1.32	1.95	2.91	-22.09%
YoY %	-88.72%	284.00%	11.94%	1.52%	-32.31%	-32.99%	-	-
Horiz. %	22.34%	197.94%	51.55%	46.05%	45.36%	67.01%	100.00%	-
DY	1.24	0.72	0.24	0.63	0.93	0.96	0.86	6.28%
YoY %	72.22%	200.00%	-61.90%	-32.26%	-3.12%	11.63%	-	-
Horiz. %	144.19%	83.72%	27.91%	73.26%	108.14%	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