[UNISEM] YoY Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
28-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 406.08%
YoY- 156.42%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 759,355 732,707 888,505 776,171 565,242 615,057 664,749 2.24%
PBT 32,796 41,657 140,444 115,243 51,514 26,732 43,934 -4.75%
Tax -7,577 -7,869 116,108 -15,191 -20,392 -6,458 -6,534 2.49%
NP 25,219 33,788 256,552 100,052 31,122 20,274 37,400 -6.35%
-
NP to SH 25,219 33,788 256,552 100,052 31,122 20,513 37,196 -6.26%
-
Tax Rate 23.10% 18.89% -82.67% 13.18% 39.59% 24.16% 14.87% -
Total Cost 734,136 698,919 631,953 676,119 534,120 594,783 627,349 2.65%
-
Net Worth 2,350,740 2,397,680 2,391,873 2,091,874 1,389,679 1,430,759 1,444,142 8.45%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 64,523 64,523 32,261 16,076 14,541 14,541 18,285 23.36%
Div Payout % 255.85% 190.96% 12.58% 16.07% 46.72% 70.89% 49.16% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 2,350,740 2,397,680 2,391,873 2,091,874 1,389,679 1,430,759 1,444,142 8.45%
NOSH 1,613,079 1,613,079 1,613,079 806,539 733,831 733,831 733,831 14.01%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 3.32% 4.61% 28.87% 12.89% 5.51% 3.30% 5.63% -
ROE 1.07% 1.41% 10.73% 4.78% 2.24% 1.43% 2.58% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 47.07 45.42 55.08 96.56 77.74 84.59 90.88 -10.37%
EPS 1.56 2.09 15.90 12.53 4.28 2.82 5.08 -17.84%
DPS 4.00 4.00 2.00 2.00 2.00 2.00 2.50 8.14%
NAPS 1.4573 1.4864 1.4828 2.6024 1.9113 1.9678 1.9744 -4.93%
Adjusted Per Share Value based on latest NOSH - 1,613,079
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 47.07 45.42 55.08 48.12 35.04 38.13 41.21 2.23%
EPS 1.56 2.09 15.90 6.20 1.93 1.27 2.31 -6.32%
DPS 4.00 4.00 2.00 1.00 0.90 0.90 1.13 23.42%
NAPS 1.4573 1.4864 1.4828 1.2968 0.8615 0.887 0.8953 8.45%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 4.16 2.99 2.30 7.34 2.05 2.46 2.31 -
P/RPS 8.84 6.58 4.18 7.60 2.64 2.91 2.54 23.07%
P/EPS 266.09 142.75 14.46 58.97 47.89 87.20 45.42 34.22%
EY 0.38 0.70 6.91 1.70 2.09 1.15 2.20 -25.35%
DY 0.96 1.34 0.87 0.27 0.98 0.81 1.08 -1.94%
P/NAPS 2.85 2.01 1.55 2.82 1.07 1.25 1.17 15.98%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 30/07/24 27/07/23 28/07/22 30/07/21 03/08/20 06/08/19 02/08/18 -
Price 3.99 3.22 2.76 8.29 3.19 2.14 2.61 -
P/RPS 8.48 7.09 5.01 8.59 4.10 2.53 2.87 19.76%
P/EPS 255.21 153.73 17.35 66.60 74.53 75.85 51.32 30.61%
EY 0.39 0.65 5.76 1.50 1.34 1.32 1.95 -23.50%
DY 1.00 1.24 0.72 0.24 0.63 0.93 0.96 0.68%
P/NAPS 2.74 2.17 1.86 3.19 1.67 1.09 1.32 12.93%

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