[UNIQUE] QoQ TTM Result on 30-Sep-2024 [#2]

Stock
[UNIQUE] UNIQUE FIRE HOLDINGS BERHAD
Announcement Date
22-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Sep-2024 [#2]
Profit Trend
QoQ- 10.56%
YoY- 109.91%
Quarter Report
Latest QR
Upcoming QR
UNIQUE's Result
UNIQUE's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 109,894 108,666 104,684 101,179 92,372 86,057 85,610 18.05%
PBT 13,406 12,245 11,225 10,656 6,998 4,598 3,948 125.41%
Tax -3,429 -3,221 -3,092 -3,204 -2,245 -1,723 -1,484 74.51%
NP 9,977 9,024 8,133 7,452 4,753 2,875 2,464 153.39%
-
NP to SH 9,977 9,024 8,133 7,452 4,753 2,875 2,464 153.39%
-
Tax Rate 25.58% 26.30% 27.55% 30.07% 32.08% 37.47% 37.59% -
Total Cost 99,917 99,642 96,551 93,727 87,619 83,182 83,146 12.99%
-
Net Worth 87,999 83,999 83,999 83,999 80,000 80,000 80,000 6.54%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 5,600 3,200 2,000 2,000 2,000 2,000 - -
Div Payout % 56.13% 35.46% 24.59% 26.84% 42.08% 69.57% - -
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 87,999 83,999 83,999 83,999 80,000 80,000 80,000 6.54%
NOSH 400,000 400,000 400,000 400,000 400,000 400,000 400,000 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 9.08% 8.30% 7.77% 7.37% 5.15% 3.34% 2.88% -
ROE 11.34% 10.74% 9.68% 8.87% 5.94% 3.59% 3.08% -
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 27.47 27.17 26.17 25.29 23.09 21.51 21.40 18.05%
EPS 2.49 2.26 2.03 1.86 1.19 0.72 0.62 152.02%
DPS 1.40 0.80 0.50 0.50 0.50 0.50 0.00 -
NAPS 0.22 0.21 0.21 0.21 0.20 0.20 0.20 6.54%
Adjusted Per Share Value based on latest NOSH - 400,000
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 27.47 27.17 26.17 25.29 23.09 21.51 21.40 18.05%
EPS 2.49 2.26 2.03 1.86 1.19 0.72 0.62 152.02%
DPS 1.40 0.80 0.50 0.50 0.50 0.50 0.00 -
NAPS 0.22 0.21 0.21 0.21 0.20 0.20 0.20 6.54%
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 0.35 0.33 0.275 0.315 0.22 0.195 0.225 -
P/RPS 1.27 1.21 1.05 1.25 0.95 0.91 1.05 13.48%
P/EPS 14.03 14.63 13.53 16.91 18.51 27.13 36.53 -47.07%
EY 7.13 6.84 7.39 5.91 5.40 3.69 2.74 88.85%
DY 4.00 2.42 1.82 1.59 2.27 2.56 0.00 -
P/NAPS 1.59 1.57 1.31 1.50 1.10 0.97 1.13 25.48%
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 22/11/24 20/08/24 29/05/24 28/02/24 16/11/23 21/08/23 31/05/23 -
Price 0.395 0.38 0.315 0.315 0.24 0.215 0.20 -
P/RPS 1.44 1.40 1.20 1.25 1.04 1.00 0.93 33.73%
P/EPS 15.84 16.84 15.49 16.91 20.20 29.91 32.47 -37.94%
EY 6.31 5.94 6.45 5.91 4.95 3.34 3.08 61.09%
DY 3.54 2.11 1.59 1.59 2.08 2.33 0.00 -
P/NAPS 1.80 1.81 1.50 1.50 1.20 1.08 1.00 47.81%

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