[UNISEM] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[UNISEM] UNISEM (M) BHD
Announcement Date
27-Apr-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -97.44%
YoY- -80.56%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,439,686 1,088,893 732,707 354,047 1,781,838 1,328,191 888,505 37.83%
PBT 100,412 66,003 41,657 13,411 279,680 204,721 140,444 -19.99%
Tax -20,174 -14,201 -7,869 -3,555 105,681 113,563 116,108 -
NP 80,238 51,802 33,788 9,856 385,361 318,284 256,552 -53.82%
-
NP to SH 80,238 51,802 33,788 9,856 385,361 318,284 256,552 -53.82%
-
Tax Rate 20.09% 21.52% 18.89% 26.51% -37.79% -55.47% -82.67% -
Total Cost 1,359,448 1,037,091 698,919 344,191 1,396,477 1,009,907 631,953 66.40%
-
Net Worth 2,385,098 2,387,034 2,397,680 2,406,068 2,416,392 2,409,940 2,391,873 -0.18%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 129,046 96,784 64,523 32,261 96,784 64,523 32,261 151.35%
Div Payout % 160.83% 186.84% 190.96% 327.33% 25.12% 20.27% 12.58% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 2,385,098 2,387,034 2,397,680 2,406,068 2,416,392 2,409,940 2,391,873 -0.18%
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
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 5.57% 4.76% 4.61% 2.78% 21.63% 23.96% 28.87% -
ROE 3.36% 2.17% 1.41% 0.41% 15.95% 13.21% 10.73% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 89.25 67.50 45.42 21.95 110.46 82.34 55.08 37.83%
EPS 4.97 3.21 2.09 0.61 23.89 19.73 15.90 -53.84%
DPS 8.00 6.00 4.00 2.00 6.00 4.00 2.00 151.34%
NAPS 1.4786 1.4798 1.4864 1.4916 1.498 1.494 1.4828 -0.18%
Adjusted Per Share Value based on latest NOSH - 1,613,079
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 89.25 67.50 45.42 21.95 110.46 82.34 55.08 37.83%
EPS 4.97 3.21 2.09 0.61 23.89 19.73 15.90 -53.84%
DPS 8.00 6.00 4.00 2.00 6.00 4.00 2.00 151.34%
NAPS 1.4786 1.4798 1.4864 1.4916 1.498 1.494 1.4828 -0.18%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 3.31 3.26 2.99 3.10 2.76 2.60 2.30 -
P/RPS 3.71 4.83 6.58 14.12 2.50 3.16 4.18 -7.62%
P/EPS 66.54 101.51 142.75 507.36 11.55 13.18 14.46 175.88%
EY 1.50 0.99 0.70 0.20 8.66 7.59 6.91 -63.77%
DY 2.42 1.84 1.34 0.65 2.17 1.54 0.87 97.41%
P/NAPS 2.24 2.20 2.01 2.08 1.84 1.74 1.55 27.73%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 26/10/23 27/07/23 27/04/23 23/02/23 27/10/22 28/07/22 -
Price 3.26 3.10 3.22 2.92 3.13 2.44 2.76 -
P/RPS 3.65 4.59 7.09 13.30 2.83 2.96 5.01 -18.98%
P/EPS 65.54 96.53 153.73 477.90 13.10 12.37 17.35 141.96%
EY 1.53 1.04 0.65 0.21 7.63 8.09 5.76 -58.57%
DY 2.45 1.94 1.24 0.68 1.92 1.64 0.72 125.72%
P/NAPS 2.20 2.09 2.17 1.96 2.09 1.63 1.86 11.80%

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