[UNISEM] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 21.07%
YoY- 94.85%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,088,893 732,707 354,047 1,781,838 1,328,191 888,505 424,445 87.29%
PBT 66,003 41,657 13,411 279,680 204,721 140,444 58,718 8.10%
Tax -14,201 -7,869 -3,555 105,681 113,563 116,108 -8,024 46.26%
NP 51,802 33,788 9,856 385,361 318,284 256,552 50,694 1.45%
-
NP to SH 51,802 33,788 9,856 385,361 318,284 256,552 50,694 1.45%
-
Tax Rate 21.52% 18.89% 26.51% -37.79% -55.47% -82.67% 13.67% -
Total Cost 1,037,091 698,919 344,191 1,396,477 1,009,907 631,953 373,751 97.34%
-
Net Worth 2,387,034 2,397,680 2,406,068 2,416,392 2,409,940 2,391,873 2,195,561 5.72%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 96,784 64,523 32,261 96,784 64,523 32,261 - -
Div Payout % 186.84% 190.96% 327.33% 25.12% 20.27% 12.58% - -
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 2,387,034 2,397,680 2,406,068 2,416,392 2,409,940 2,391,873 2,195,561 5.72%
NOSH 1,613,079 1,613,079 1,613,079 1,613,079 1,613,079 1,613,079 1,613,079 0.00%
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 4.76% 4.61% 2.78% 21.63% 23.96% 28.87% 11.94% -
ROE 2.17% 1.41% 0.41% 15.95% 13.21% 10.73% 2.31% -
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 67.50 45.42 21.95 110.46 82.34 55.08 26.31 87.30%
EPS 3.21 2.09 0.61 23.89 19.73 15.90 3.14 1.47%
DPS 6.00 4.00 2.00 6.00 4.00 2.00 0.00 -
NAPS 1.4798 1.4864 1.4916 1.498 1.494 1.4828 1.3611 5.72%
Adjusted Per Share Value based on latest NOSH - 1,613,079
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 67.50 45.42 21.95 110.46 82.34 55.08 26.31 87.30%
EPS 3.21 2.09 0.61 23.89 19.73 15.90 3.14 1.47%
DPS 6.00 4.00 2.00 6.00 4.00 2.00 0.00 -
NAPS 1.4798 1.4864 1.4916 1.498 1.494 1.4828 1.3611 5.72%
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 30/06/22 31/03/22 -
Price 3.26 2.99 3.10 2.76 2.60 2.30 3.14 -
P/RPS 4.83 6.58 14.12 2.50 3.16 4.18 11.93 -45.24%
P/EPS 101.51 142.75 507.36 11.55 13.18 14.46 99.91 1.06%
EY 0.99 0.70 0.20 8.66 7.59 6.91 1.00 -0.66%
DY 1.84 1.34 0.65 2.17 1.54 0.87 0.00 -
P/NAPS 2.20 2.01 2.08 1.84 1.74 1.55 2.31 -3.19%
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 26/10/23 27/07/23 27/04/23 23/02/23 27/10/22 28/07/22 27/04/22 -
Price 3.10 3.22 2.92 3.13 2.44 2.76 2.76 -
P/RPS 4.59 7.09 13.30 2.83 2.96 5.01 10.49 -42.33%
P/EPS 96.53 153.73 477.90 13.10 12.37 17.35 87.82 6.50%
EY 1.04 0.65 0.21 7.63 8.09 5.76 1.14 -5.93%
DY 1.94 1.24 0.68 1.92 1.64 0.72 0.00 -
P/NAPS 2.09 2.17 1.96 2.09 1.63 1.86 2.03 1.95%

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