[UNISEM] QoQ Cumulative Quarter Result on 31-Dec-2023 [#4]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 54.89%
YoY- -79.18%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 1,169,097 759,355 364,767 1,439,686 1,088,893 732,707 354,047 121.26%
PBT 66,122 32,796 11,753 100,412 66,003 41,657 13,411 188.84%
Tax -14,154 -7,577 -3,289 -20,174 -14,201 -7,869 -3,555 150.57%
NP 51,968 25,219 8,464 80,238 51,802 33,788 9,856 202.02%
-
NP to SH 51,968 25,219 8,464 80,238 51,802 33,788 9,856 202.02%
-
Tax Rate 21.41% 23.10% 27.98% 20.09% 21.52% 18.89% 26.51% -
Total Cost 1,117,129 734,136 356,303 1,359,448 1,037,091 698,919 344,191 118.74%
-
Net Worth 2,220,887 2,350,740 2,376,226 2,385,098 2,387,034 2,397,680 2,406,068 -5.18%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 96,784 64,523 32,261 129,046 96,784 64,523 32,261 107.59%
Div Payout % 186.24% 255.85% 381.16% 160.83% 186.84% 190.96% 327.33% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 2,220,887 2,350,740 2,376,226 2,385,098 2,387,034 2,397,680 2,406,068 -5.18%
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
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 4.45% 3.32% 2.32% 5.57% 4.76% 4.61% 2.78% -
ROE 2.34% 1.07% 0.36% 3.36% 2.17% 1.41% 0.41% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 72.48 47.07 22.61 89.25 67.50 45.42 21.95 121.26%
EPS 3.22 1.56 0.52 4.97 3.21 2.09 0.61 202.25%
DPS 6.00 4.00 2.00 8.00 6.00 4.00 2.00 107.59%
NAPS 1.3768 1.4573 1.4731 1.4786 1.4798 1.4864 1.4916 -5.18%
Adjusted Per Share Value based on latest NOSH - 1,613,079
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 72.48 47.07 22.61 89.25 67.50 45.42 21.95 121.26%
EPS 3.22 1.56 0.52 4.97 3.21 2.09 0.61 202.25%
DPS 6.00 4.00 2.00 8.00 6.00 4.00 2.00 107.59%
NAPS 1.3768 1.4573 1.4731 1.4786 1.4798 1.4864 1.4916 -5.18%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 3.12 4.16 3.85 3.31 3.26 2.99 3.10 -
P/RPS 4.30 8.84 17.03 3.71 4.83 6.58 14.12 -54.63%
P/EPS 96.84 266.09 733.74 66.54 101.51 142.75 507.36 -66.74%
EY 1.03 0.38 0.14 1.50 0.99 0.70 0.20 197.33%
DY 1.92 0.96 0.52 2.42 1.84 1.34 0.65 105.46%
P/NAPS 2.27 2.85 2.61 2.24 2.20 2.01 2.08 5.98%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 29/10/24 30/07/24 26/04/24 27/02/24 26/10/23 27/07/23 27/04/23 -
Price 3.11 3.99 3.65 3.26 3.10 3.22 2.92 -
P/RPS 4.29 8.48 16.14 3.65 4.59 7.09 13.30 -52.86%
P/EPS 96.53 255.21 695.62 65.54 96.53 153.73 477.90 -65.47%
EY 1.04 0.39 0.14 1.53 1.04 0.65 0.21 189.69%
DY 1.93 1.00 0.55 2.45 1.94 1.24 0.68 100.08%
P/NAPS 2.26 2.74 2.48 2.20 2.09 2.17 1.96 9.93%

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