[UNISEM] YoY Quarter Result on 30-Jun-2021 [#2]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
30-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 20.33%
YoY- 60.95%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 394,588 378,660 464,060 402,233 310,083 311,927 343,198 2.35%
PBT 21,043 28,246 81,726 62,471 41,433 19,624 36,222 -8.64%
Tax -4,288 -4,314 124,132 -7,830 -7,483 -5,396 -5,147 -2.99%
NP 16,755 23,932 205,858 54,641 33,950 14,228 31,075 -9.77%
-
NP to SH 16,755 23,932 205,858 54,641 33,950 14,451 31,142 -9.80%
-
Tax Rate 20.38% 15.27% -151.89% 12.53% 18.06% 27.50% 14.21% -
Total Cost 377,833 354,728 258,202 347,592 276,133 297,699 312,123 3.23%
-
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 32,261 32,261 32,261 16,076 14,541 14,541 18,285 9.91%
Div Payout % 192.55% 134.81% 15.67% 29.42% 42.83% 100.63% 58.72% -
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 4.25% 6.32% 44.36% 13.58% 10.95% 4.56% 9.05% -
ROE 0.71% 1.00% 8.61% 2.61% 2.44% 1.01% 2.16% -
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 24.46 23.47 28.77 50.04 42.65 42.90 46.92 -10.27%
EPS 1.04 1.48 12.76 6.80 4.67 1.99 4.26 -20.92%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.50 -3.64%
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 - 806,539
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 24.46 23.47 28.77 24.94 19.22 19.34 21.28 2.34%
EPS 1.04 1.48 12.76 3.39 2.10 0.90 1.93 -9.78%
DPS 2.00 2.00 2.00 1.00 0.90 0.90 1.13 9.97%
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 17.01 12.74 7.99 14.67 4.81 5.73 4.92 22.94%
P/EPS 400.50 201.53 18.02 107.98 43.90 123.77 54.26 39.49%
EY 0.25 0.50 5.55 0.93 2.28 0.81 1.84 -28.27%
DY 0.48 0.67 0.87 0.27 0.98 0.81 1.08 -12.63%
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 16.31 13.72 9.59 16.57 7.48 4.99 5.56 19.62%
P/EPS 384.14 217.04 21.63 121.95 68.32 107.67 61.30 35.74%
EY 0.26 0.46 4.62 0.82 1.46 0.93 1.63 -26.33%
DY 0.50 0.62 0.72 0.24 0.63 0.93 0.96 -10.29%
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