[UNISEM] YoY Quarter Result on 31-Dec-2020 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 20.05%
YoY- 326.89%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 350,793 453,647 426,396 366,371 319,832 331,822 357,413 -0.31%
PBT 34,409 74,959 59,312 56,840 -22,889 27,756 36,610 -1.02%
Tax -5,973 -7,882 -1,860 4,080 -4,107 -4,329 -4,045 6.70%
NP 28,436 67,077 57,452 60,920 -26,996 23,427 32,565 -2.23%
-
NP to SH 28,436 67,077 57,452 60,920 -26,850 23,491 32,021 -1.95%
-
Tax Rate 17.36% 10.52% 3.14% -7.18% - 15.60% 11.05% -
Total Cost 322,357 386,570 368,944 305,451 346,828 308,395 324,848 -0.12%
-
Net Worth 2,385,098 2,416,392 2,166,042 1,694,466 1,355,288 1,430,832 1,455,480 8.57%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 32,261 32,261 32,261 14,885 14,541 21,812 29,353 1.58%
Div Payout % 113.45% 48.10% 56.15% 24.44% 0.00% 92.86% 91.67% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 2,385,098 2,416,392 2,166,042 1,694,466 1,355,288 1,430,832 1,455,480 8.57%
NOSH 1,613,079 1,613,079 1,613,079 785,464 733,831 733,831 733,831 14.02%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 8.11% 14.79% 13.47% 16.63% -8.44% 7.06% 9.11% -
ROE 1.19% 2.78% 2.65% 3.60% -1.98% 1.64% 2.20% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 21.75 28.12 26.43 49.22 43.99 45.64 48.71 -12.56%
EPS 1.76 4.16 3.56 8.18 -3.69 3.23 4.36 -14.02%
DPS 2.00 2.00 2.00 2.00 2.00 3.00 4.00 -10.90%
NAPS 1.4786 1.498 1.3428 2.2766 1.864 1.9679 1.9834 -4.77%
Adjusted Per Share Value based on latest NOSH - 785,464
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 21.75 28.12 26.43 22.71 19.83 20.57 22.16 -0.31%
EPS 1.76 4.16 3.56 3.78 -1.66 1.46 1.99 -2.02%
DPS 2.00 2.00 2.00 0.92 0.90 1.35 1.82 1.58%
NAPS 1.4786 1.498 1.3428 1.0505 0.8402 0.887 0.9023 8.57%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 3.31 2.76 4.08 6.18 2.16 3.28 3.65 -
P/RPS 15.22 9.81 15.43 12.55 4.91 7.19 7.49 12.53%
P/EPS 187.77 66.37 114.55 75.50 -58.49 101.52 83.65 14.41%
EY 0.53 1.51 0.87 1.32 -1.71 0.99 1.20 -12.72%
DY 0.60 0.72 0.49 0.32 0.93 0.91 1.10 -9.60%
P/NAPS 2.24 1.84 3.04 2.71 1.16 1.67 1.84 3.33%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 23/02/23 25/02/22 25/02/21 26/02/20 25/02/19 22/02/18 -
Price 3.26 3.13 2.96 8.97 2.21 3.09 2.95 -
P/RPS 14.99 11.13 11.20 18.22 5.02 6.77 6.06 16.28%
P/EPS 184.93 75.27 83.11 109.59 -59.85 95.64 67.61 18.24%
EY 0.54 1.33 1.20 0.91 -1.67 1.05 1.48 -15.46%
DY 0.61 0.64 0.68 0.22 0.90 0.97 1.36 -12.50%
P/NAPS 2.20 2.09 2.20 3.94 1.19 1.57 1.49 6.70%

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