[UNISEM] YoY TTM 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- -93.17%

YoY- -119.23%

Quarter Report

Unisem Q1 2020 results.pdf

Latest QR

Upcoming QR

UNISEM's Result

UNISEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
TTM Result
Revenue	1,711,440	1,619,430	1,408,073	1,221,421	1,332,855	1,427,030	1,365,220	3.83%
YoY %	5.68%	15.01%	15.28%	-8.36%	-6.60%	4.53%	-	-
Horiz. %	125.36%	118.62%	103.14%	89.47%	97.63%	104.53%	100.00%	-
PBT	234,373	228,574	206,715	7,674	110,459	137,629	199,594	2.71%
YoY %	2.54%	10.57%	2,593.71%	-93.05%	-19.74%	-31.05%	-	-
Horiz. %	117.42%	114.52%	103.57%	3.84%	55.34%	68.95%	100.00%	-
Tax	110,150	-25,516	-15,690	-26,809	-14,905	-15,279	-26,136	-
YoY %	531.69%	-62.63%	41.47%	-79.87%	2.45%	41.54%	-	-
Horiz. %	-421.45%	97.63%	60.03%	102.57%	57.03%	58.46%	100.00%	-
NP	344,523	203,058	191,025	-19,135	95,554	122,350	173,458	12.11%
YoY %	69.67%	6.30%	1,098.30%	-120.03%	-21.90%	-29.46%	-	-
Horiz. %	198.62%	117.06%	110.13%	-11.03%	55.09%	70.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	344,523	203,058	191,025	-18,432	95,842	120,611	172,496	12.21%
YoY %	69.67%	6.30%	1,136.38%	-119.23%	-20.54%	-30.08%	-	-
Horiz. %	199.73%	117.72%	110.74%	-10.69%	55.56%	69.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-47.00%	11.16%	7.59%	349.35%	13.49%	11.10%	13.09%	-
YoY %	-521.15%	47.04%	-97.83%	2,489.70%	21.53%	-15.20%	-	-
Horiz. %	-359.05%	85.26%	57.98%	2,668.83%	103.06%	84.80%	100.00%	-
Total Cost	1,366,917	1,416,372	1,217,048	1,240,556	1,237,301	1,304,680	1,191,762	2.31%
YoY %	-3.49%	16.38%	-1.89%	0.26%	-5.16%	9.47%	-	-
Horiz. %	114.70%	118.85%	102.12%	104.09%	103.82%	109.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	9.59%	11.79%	43.07%	-5.00%	-0.59%	-0.06%	-	-
Horiz. %	165.43%	150.95%	135.03%	94.38%	99.35%	99.94%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	129,046	64,468	43,969	43,625	54,640	80,721	80,721	8.12%
YoY %	100.17%	46.62%	0.79%	-20.16%	-32.31%	0.00%	-	-
Horiz. %	159.87%	79.87%	54.47%	54.04%	67.69%	100.00%	100.00%	-
Div Payout %	37.46%	31.75%	23.02%	0.00%	57.01%	66.93%	46.80%	-
YoY %	17.98%	37.92%	0.00%	0.00%	-14.82%	43.01%	-	-
Horiz. %	80.04%	67.84%	49.19%	0.00%	121.82%	143.01%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
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%
YoY %	9.59%	11.79%	43.07%	-5.00%	-0.59%	-0.06%	-	-
Horiz. %	165.43%	150.95%	135.03%	94.38%	99.35%	99.94%	100.00%	-
NOSH	1,613,079	1,613,079	806,539	733,831	733,831	733,831	733,831	14.02%
YoY %	0.00%	100.00%	9.91%	0.00%	0.00%	0.00%	-	-
Horiz. %	219.82%	219.82%	109.91%	100.00%	100.00%	100.00%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	20.13%	12.54%	13.57%	-1.57%	7.17%	8.57%	12.71%	-
YoY %	60.53%	-7.59%	964.33%	-121.90%	-16.34%	-32.57%	-	-
Horiz. %	158.38%	98.66%	106.77%	-12.35%	56.41%	67.43%	100.00%	-
ROE	14.32%	9.25%	9.73%	-1.34%	6.63%	8.30%	11.86%	-
YoY %	54.81%	-4.93%	826.12%	-120.21%	-20.12%	-30.02%	-	-
Horiz. %	120.74%	77.99%	82.04%	-11.30%	55.90%	69.98%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	106.10	100.39	177.61	167.99	183.31	194.46	186.04	-8.93%
YoY %	5.69%	-43.48%	5.73%	-8.36%	-5.73%	4.53%	-	-
Horiz. %	57.03%	53.96%	95.47%	90.30%	98.53%	104.53%	100.00%	-
EPS	21.36	12.59	24.10	-2.54	13.18	16.44	23.51	-1.58%
YoY %	69.66%	-47.76%	1,048.82%	-119.27%	-19.83%	-30.07%	-	-
Horiz. %	90.85%	53.55%	102.51%	-10.80%	56.06%	69.93%	100.00%	-
DPS	8.00	4.00	5.55	6.00	7.50	11.00	11.00	-5.16%
YoY %	100.00%	-27.93%	-7.50%	-20.00%	-31.82%	0.00%	-	-
Horiz. %	72.73%	36.36%	50.45%	54.55%	68.18%	100.00%	100.00%	-
NAPS	1.4916	1.3611	2.4773	1.888	1.9873	1.9808	1.982	-4.62%
YoY %	9.59%	-45.06%	31.21%	-5.00%	0.33%	-0.06%	-	-
Horiz. %	75.26%	68.67%	124.99%	95.26%	100.27%	99.94%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 733,831
RPS	106.10	100.39	87.29	75.72	82.63	88.47	84.63	3.83%
YoY %	5.69%	15.01%	15.28%	-8.36%	-6.60%	4.54%	-	-
Horiz. %	125.37%	118.62%	103.14%	89.47%	97.64%	104.54%	100.00%	-
EPS	21.36	12.59	11.84	-1.14	5.94	7.48	10.69	12.22%
YoY %	69.66%	6.33%	1,138.60%	-119.19%	-20.59%	-30.03%	-	-
Horiz. %	199.81%	117.77%	110.76%	-10.66%	55.57%	69.97%	100.00%	-
DPS	8.00	4.00	2.73	2.70	3.39	5.00	5.00	8.14%
YoY %	100.00%	46.52%	1.11%	-20.35%	-32.20%	0.00%	-	-
Horiz. %	160.00%	80.00%	54.60%	54.00%	67.80%	100.00%	100.00%	-
NAPS	1.4916	1.3611	1.2175	0.851	0.8958	0.9011	0.9017	8.74%
YoY %	9.59%	11.79%	43.07%	-5.00%	-0.59%	-0.07%	-	-
Horiz. %	165.42%	150.95%	135.02%	94.38%	99.35%	99.93%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
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	2.92	3.13	4.32	0.94	1.45	1.25	1.69	9.53%
YoY %	-6.71%	-27.55%	359.57%	-35.17%	16.00%	-26.04%	-	-
Horiz. %	172.78%	185.21%	255.62%	55.62%	85.80%	73.96%	100.00%	-
P/EPS	14.51	24.94	31.87	-62.33	20.10	14.85	13.36	1.38%
YoY %	-41.82%	-21.74%	151.13%	-410.10%	35.35%	11.15%	-	-
Horiz. %	108.61%	186.68%	238.55%	-466.54%	150.45%	111.15%	100.00%	-
EY	6.89	4.01	3.14	-1.60	4.97	6.74	7.49	-1.38%
YoY %	71.82%	27.71%	296.25%	-132.19%	-26.26%	-10.01%	-	-
Horiz. %	91.99%	53.54%	41.92%	-21.36%	66.36%	89.99%	100.00%	-
DY	2.58	1.27	0.72	3.80	2.83	4.51	3.50	-4.95%
YoY %	103.15%	76.39%	-81.05%	34.28%	-37.25%	28.86%	-	-
Horiz. %	73.71%	36.29%	20.57%	108.57%	80.86%	128.86%	100.00%	-
P/NAPS	2.08	2.31	3.10	0.84	1.33	1.23	1.58	4.68%
YoY %	-9.96%	-25.48%	269.05%	-36.84%	8.13%	-22.15%	-	-
Horiz. %	131.65%	146.20%	196.20%	53.16%	84.18%	77.85%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
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	7.75	1.93	2.50	2.22	3.26	-
P/RPS	2.75	2.75	4.36	1.15	1.36	1.14	1.75	7.82%
YoY %	0.00%	-36.93%	279.13%	-15.44%	19.30%	-34.86%	-	-
Horiz. %	157.14%	157.14%	249.14%	65.71%	77.71%	65.14%	100.00%	-
P/EPS	13.67	21.93	32.16	-76.13	18.97	13.51	13.87	-0.24%
YoY %	-37.67%	-31.81%	142.24%	-501.32%	40.41%	-2.60%	-	-
Horiz. %	98.56%	158.11%	231.87%	-548.88%	136.77%	97.40%	100.00%	-
EY	7.31	4.56	3.11	-1.31	5.27	7.40	7.21	0.22%
YoY %	60.31%	46.62%	337.40%	-124.86%	-28.78%	2.64%	-	-
Horiz. %	101.39%	63.25%	43.13%	-18.17%	73.09%	102.64%	100.00%	-
DY	2.74	1.45	0.72	3.11	3.00	4.95	3.37	-3.38%
YoY %	88.97%	101.39%	-76.85%	3.67%	-39.39%	46.88%	-	-
Horiz. %	81.31%	43.03%	21.36%	92.28%	89.02%	146.88%	100.00%	-
P/NAPS	1.96	2.03	3.13	1.02	1.26	1.12	1.64	3.01%
YoY %	-3.45%	-35.14%	206.86%	-19.05%	12.50%	-31.71%	-	-
Horiz. %	119.51%	123.78%	190.85%	62.20%	76.83%	68.29%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos