[UNISEM] YoY Quarter Result on 31-Mar-2021 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
27-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -25.46%
YoY- 1705.76%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 364,767 354,047 424,445 373,938 273,346 303,130 321,551 2.12%
PBT 11,753 13,411 58,718 52,772 1,161 7,108 7,712 7.26%
Tax -3,289 -3,555 -8,024 -7,361 -3,989 -1,062 -1,387 15.46%
NP 8,464 9,856 50,694 45,411 -2,828 6,046 6,325 4.97%
-
NP to SH 8,464 9,856 50,694 45,411 -2,828 6,062 6,054 5.73%
-
Tax Rate 27.98% 26.51% 13.67% 13.95% 343.58% 14.94% 17.98% -
Total Cost 356,303 344,191 373,751 328,527 276,174 297,084 315,226 2.06%
-
Net Worth 2,376,226 2,406,068 2,195,561 1,963,926 1,372,738 1,444,937 1,453,572 8.52%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 32,261 32,261 - - - - - -
Div Payout % 381.16% 327.33% - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 2,376,226 2,406,068 2,195,561 1,963,926 1,372,738 1,444,937 1,453,572 8.52%
NOSH 1,613,079 1,613,079 1,613,079 806,539 733,831 733,831 733,831 14.01%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 2.32% 2.78% 11.94% 12.14% -1.03% 1.99% 1.97% -
ROE 0.36% 0.41% 2.31% 2.31% -0.21% 0.42% 0.42% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 22.61 21.95 26.31 47.17 37.59 41.69 43.82 -10.43%
EPS 0.52 0.61 3.14 5.73 -0.39 0.83 0.82 -7.30%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4731 1.4916 1.3611 2.4773 1.888 1.9873 1.9808 -4.81%
Adjusted Per Share Value based on latest NOSH - 806,539
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 22.61 21.95 26.31 23.18 16.95 18.79 19.93 2.12%
EPS 0.52 0.61 3.14 2.82 -0.18 0.38 0.38 5.36%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4731 1.4916 1.3611 1.2175 0.851 0.8958 0.9011 8.52%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 3.85 3.10 3.14 7.68 1.58 2.65 2.44 -
P/RPS 17.03 14.12 11.93 16.28 4.20 6.36 5.57 20.45%
P/EPS 733.74 507.36 99.91 134.07 -406.22 317.85 295.76 16.33%
EY 0.14 0.20 1.00 0.75 -0.25 0.31 0.34 -13.73%
DY 0.52 0.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 2.08 2.31 3.10 0.84 1.33 1.23 13.34%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 26/04/24 27/04/23 27/04/22 27/04/21 29/04/20 25/04/19 24/04/18 -
Price 3.65 2.92 2.76 7.94 1.93 2.50 2.22 -
P/RPS 16.14 13.30 10.49 16.83 5.13 6.00 5.07 21.26%
P/EPS 695.62 477.90 87.82 138.61 -496.21 299.85 269.10 17.13%
EY 0.14 0.21 1.14 0.72 -0.20 0.33 0.37 -14.94%
DY 0.55 0.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 1.96 2.03 3.21 1.02 1.26 1.12 14.15%

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