[UNIQUE] QoQ Annualized Quarter Result on 31-Dec-2022 [#3]

Stock
[UNIQUE] UNIQUE FIRE HOLDINGS BERHAD
Announcement Date
21-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -6.97%
YoY--%
Quarter Report
Latest QR
Upcoming QR
UNIQUE's Result
UNIQUE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 99,872 88,212 85,610 85,058 86,348 86,424 75,737 20.23%
PBT 10,182 7,056 3,949 3,664 4,084 4,456 7,914 18.27%
Tax -2,920 -2,196 -1,484 -1,165 -1,398 -1,240 -2,275 18.08%
NP 7,262 4,860 2,465 2,498 2,686 3,216 5,639 18.35%
-
NP to SH 7,262 4,860 2,465 2,498 2,686 3,216 5,639 18.35%
-
Tax Rate 28.68% 31.12% 37.58% 31.80% 34.23% 27.83% 28.75% -
Total Cost 92,610 83,352 83,145 82,560 83,662 83,208 70,098 20.38%
-
Net Worth 80,000 80,000 80,000 80,000 73,809 56,925 56,925 25.43%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 4,000 8,000 - - - - - -
Div Payout % 55.08% 164.61% - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 80,000 80,000 80,000 80,000 73,809 56,925 56,925 25.43%
NOSH 400,000 400,000 400,000 400,000 400,000 316,250 316,250 16.93%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 7.27% 5.51% 2.88% 2.94% 3.11% 3.72% 7.45% -
ROE 9.08% 6.08% 3.08% 3.12% 3.64% 5.65% 9.91% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 24.97 22.05 21.40 21.26 23.40 27.33 23.95 2.81%
EPS 1.82 1.20 0.66 0.69 0.78 1.00 1.78 1.49%
DPS 1.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.20 0.20 0.20 0.18 0.18 7.26%
Adjusted Per Share Value based on latest NOSH - 400,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 24.97 22.05 21.40 21.26 21.59 21.61 18.93 20.25%
EPS 1.82 1.20 0.66 0.69 0.67 0.80 1.41 18.53%
DPS 1.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.20 0.20 0.1845 0.1423 0.1423 25.44%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 - - -
Price 0.22 0.195 0.225 0.205 0.225 0.00 0.00 -
P/RPS 0.88 0.88 1.05 0.96 0.96 0.00 0.00 -
P/EPS 12.12 16.05 36.51 32.82 30.91 0.00 0.00 -
EY 8.25 6.23 2.74 3.05 3.23 0.00 0.00 -
DY 4.55 10.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.97 1.13 1.03 1.13 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 16/11/23 21/08/23 31/05/23 21/02/23 25/11/22 19/08/22 03/08/22 -
Price 0.24 0.215 0.20 0.245 0.20 0.225 0.00 -
P/RPS 0.96 0.97 0.93 1.15 0.85 0.82 0.00 -
P/EPS 13.22 17.70 32.45 39.22 27.48 22.13 0.00 -
EY 7.56 5.65 3.08 2.55 3.64 4.52 0.00 -
DY 4.17 9.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.08 1.00 1.23 1.00 1.25 0.00 -

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
Post a Comment