[UNISEM] YoY TTM 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- -24.36%
YoY- -30.08%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 1,408,073 1,221,421 1,332,855 1,427,030 1,365,220 1,298,176 1,090,288 4.35%
PBT 206,715 7,674 110,459 137,629 199,594 184,556 100,426 12.77%
Tax -15,690 -26,809 -14,905 -15,279 -26,136 -15,906 -17,669 -1.95%
NP 191,025 -19,135 95,554 122,350 173,458 168,650 82,757 14.94%
-
NP to SH 191,025 -18,432 95,842 120,611 172,496 166,701 82,691 14.96%
-
Tax Rate 7.59% 349.35% 13.49% 11.10% 13.09% 8.62% 17.59% -
Total Cost 1,217,048 1,240,556 1,237,301 1,304,680 1,191,762 1,129,526 1,007,531 3.19%
-
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 43,969 43,625 54,640 80,721 80,721 29,778 40,491 1.38%
Div Payout % 23.02% 0.00% 57.01% 66.93% 46.80% 17.86% 48.97% -
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 13.57% -1.57% 7.17% 8.57% 12.71% 12.99% 7.59% -
ROE 9.73% -1.34% 6.63% 8.30% 11.86% 12.66% 7.63% -
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 177.61 167.99 183.31 194.46 186.04 176.90 161.68 1.57%
EPS 24.10 -2.54 13.18 16.44 23.51 22.72 12.26 11.91%
DPS 5.55 6.00 7.50 11.00 11.00 4.06 6.00 -1.28%
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 87.29 75.72 82.63 88.47 84.63 80.48 67.59 4.35%
EPS 11.84 -1.14 5.94 7.48 10.69 10.33 5.13 14.94%
DPS 2.73 2.70 3.39 5.00 5.00 1.85 2.51 1.40%
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 4.32 0.94 1.45 1.25 1.69 1.25 1.35 21.37%
P/EPS 31.87 -62.33 20.10 14.85 13.36 9.77 17.78 10.20%
EY 3.14 -1.60 4.97 6.74 7.49 10.23 5.62 -9.23%
DY 0.72 3.80 2.83 4.51 3.50 1.83 2.75 -20.00%
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 7.75 1.93 2.50 2.22 3.26 2.18 2.43 -
P/RPS 4.36 1.15 1.36 1.14 1.75 1.23 1.50 19.44%
P/EPS 32.16 -76.13 18.97 13.51 13.87 9.60 19.82 8.39%
EY 3.11 -1.31 5.27 7.40 7.21 10.42 5.05 -7.75%
DY 0.72 3.11 3.00 4.95 3.37 1.86 2.47 -18.55%
P/NAPS 3.13 1.02 1.26 1.12 1.64 1.21 1.51 12.90%

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