[UNISEM] YoY Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
29-Apr-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 70.36%
YoY- -146.65%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 354,047 424,445 373,938 273,346 303,130 321,551 360,248 -0.28%
PBT 13,411 58,718 52,772 1,161 7,108 7,712 50,862 -19.91%
Tax -3,555 -8,024 -7,361 -3,989 -1,062 -1,387 -5,483 -6.96%
NP 9,856 50,694 45,411 -2,828 6,046 6,325 45,379 -22.46%
-
NP to SH 9,856 50,694 45,411 -2,828 6,062 6,054 44,904 -22.32%
-
Tax Rate 26.51% 13.67% 13.95% 343.58% 14.94% 17.98% 10.78% -
Total Cost 344,191 373,751 328,527 276,174 297,084 315,226 314,869 1.49%
-
Net Worth 2,406,068 2,195,561 1,963,926 1,372,738 1,444,937 1,453,572 1,454,453 8.74%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 32,261 - - - - - - -
Div Payout % 327.33% - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 2,406,068 2,195,561 1,963,926 1,372,738 1,444,937 1,453,572 1,454,453 8.74%
NOSH 1,613,079 1,613,079 806,539 733,831 733,831 733,831 733,831 14.02%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 2.78% 11.94% 12.14% -1.03% 1.99% 1.97% 12.60% -
ROE 0.41% 2.31% 2.31% -0.21% 0.42% 0.42% 3.09% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 21.95 26.31 47.17 37.59 41.69 43.82 49.09 -12.54%
EPS 0.61 3.14 5.73 -0.39 0.83 0.82 6.12 -31.89%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4916 1.3611 2.4773 1.888 1.9873 1.9808 1.982 -4.62%
Adjusted Per Share Value based on latest NOSH - 733,831
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 21.95 26.31 23.18 16.95 18.79 19.93 22.33 -0.28%
EPS 0.61 3.14 2.82 -0.18 0.38 0.38 2.78 -22.32%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4916 1.3611 1.2175 0.851 0.8958 0.9011 0.9017 8.74%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 3.10 3.14 7.68 1.58 2.65 2.44 3.14 -
P/RPS 14.12 11.93 16.28 4.20 6.36 5.57 6.40 14.09%
P/EPS 507.36 99.91 134.07 -406.22 317.85 295.76 51.31 46.47%
EY 0.20 1.00 0.75 -0.25 0.31 0.34 1.95 -31.57%
DY 0.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 2.31 3.10 0.84 1.33 1.23 1.58 4.68%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 27/04/23 27/04/22 27/04/21 29/04/20 25/04/19 24/04/18 25/04/17 -
Price 2.92 2.76 7.94 1.93 2.50 2.22 3.26 -
P/RPS 13.30 10.49 16.83 5.13 6.00 5.07 6.64 12.26%
P/EPS 477.90 87.82 138.61 -496.21 299.85 269.10 53.28 44.11%
EY 0.21 1.14 0.72 -0.20 0.33 0.37 1.88 -30.59%
DY 0.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.03 3.21 1.02 1.26 1.12 1.64 3.01%

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