[UNISEM] YoY Cumulative 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- -96.2%
YoY- -86.52%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 373,938 273,346 303,130 321,551 360,248 317,808 280,057 4.93%
PBT 52,772 1,161 7,108 7,712 50,862 38,426 26,975 11.82%
Tax -7,361 -3,989 -1,062 -1,387 -5,483 -3,162 -3,113 15.40%
NP 45,411 -2,828 6,046 6,325 45,379 35,264 23,862 11.30%
-
NP to SH 45,411 -2,828 6,062 6,054 44,904 34,697 23,535 11.56%
-
Tax Rate 13.95% 343.58% 14.94% 17.98% 10.78% 8.23% 11.54% -
Total Cost 328,527 276,174 297,084 315,226 314,869 282,544 256,195 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 2.31% -0.21% 0.42% 0.42% 3.09% 2.63% 2.17% -
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 47.17 37.59 41.69 43.82 49.09 43.31 41.53 2.14%
EPS 5.73 -0.39 0.83 0.82 6.12 4.73 3.49 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 23.18 16.95 18.79 19.93 22.33 19.70 17.36 4.93%
EPS 2.82 -0.18 0.38 0.38 2.78 2.15 1.46 11.58%
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 16.28 4.20 6.36 5.57 6.40 5.13 5.25 20.73%
P/EPS 134.07 -406.22 317.85 295.76 51.31 46.95 62.46 13.56%
EY 0.75 -0.25 0.31 0.34 1.95 2.13 1.60 -11.85%
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 16.83 5.13 6.00 5.07 6.64 5.03 5.85 19.23%
P/EPS 138.61 -496.21 299.85 269.10 53.28 46.11 69.63 12.14%
EY 0.72 -0.20 0.33 0.37 1.88 2.17 1.44 -10.90%
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