[UNISEM] QoQ Annualized 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- -89.77%

YoY- -80.56%

Quarter Report

Unisem Q1 2023 results.pdf

Latest QR

Upcoming QR

UNISEM's Result

UNISEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Annualized Quarter Result
Revenue	1,439,686	1,451,857	1,465,414	1,416,188	1,781,838	1,770,921	1,777,010	-13.06%
YoY %	-0.84%	-0.93%	3.48%	-20.52%	0.62%	-0.34%	-	-
Horiz. %	81.02%	81.70%	82.47%	79.69%	100.27%	99.66%	100.00%	-
PBT	100,412	88,004	83,314	53,644	279,680	272,961	280,888	-49.53%
YoY %	14.10%	5.63%	55.31%	-80.82%	2.46%	-2.82%	-	-
Horiz. %	35.75%	31.33%	29.66%	19.10%	99.57%	97.18%	100.00%	-
Tax	-20,174	-18,934	-15,738	-14,220	105,681	151,417	232,216	-
YoY %	-6.55%	-20.31%	-10.68%	-113.46%	-30.21%	-34.79%	-	-
Horiz. %	-8.69%	-8.15%	-6.78%	-6.12%	45.51%	65.21%	100.00%	-
NP	80,238	69,069	67,576	39,424	385,361	424,378	513,104	-70.87%
YoY %	16.17%	2.21%	71.41%	-89.77%	-9.19%	-17.29%	-	-
Horiz. %	15.64%	13.46%	13.17%	7.68%	75.10%	82.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	80,238	69,069	67,576	39,424	385,361	424,378	513,104	-70.87%
YoY %	16.17%	2.21%	71.41%	-89.77%	-9.19%	-17.29%	-	-
Horiz. %	15.64%	13.46%	13.17%	7.68%	75.10%	82.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.09%	21.51%	18.89%	26.51%	-37.79%	-55.47%	-82.67%	-
YoY %	-6.60%	13.87%	-28.74%	170.15%	31.87%	32.90%	-	-
Horiz. %	-24.30%	-26.02%	-22.85%	-32.07%	45.71%	67.10%	100.00%	-
Total Cost	1,359,448	1,382,788	1,397,838	1,376,764	1,396,477	1,346,542	1,263,906	4.96%
YoY %	-1.69%	-1.08%	1.53%	-1.41%	3.71%	6.54%	-	-
Horiz. %	107.56%	109.41%	110.60%	108.93%	110.49%	106.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-0.08%	-0.44%	-0.35%	-0.43%	0.27%	0.76%	-	-
Horiz. %	99.72%	99.80%	100.24%	100.59%	101.03%	100.76%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Dividend
Div	129,046	129,046	129,046	129,046	96,784	86,030	64,523	58.53%
YoY %	0.00%	0.00%	0.00%	33.33%	12.50%	33.33%	-	-
Horiz. %	200.00%	200.00%	200.00%	200.00%	150.00%	133.33%	100.00%	-
Div Payout %	160.83%	186.84%	190.96%	327.33%	25.12%	20.27%	12.58%	-
YoY %	-13.92%	-2.16%	-41.66%	1,203.07%	23.93%	61.13%	-	-
Horiz. %	1,278.46%	1,485.21%	1,517.97%	2,601.99%	199.68%	161.13%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Equity
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%
YoY %	-0.08%	-0.44%	-0.35%	-0.43%	0.27%	0.76%	-	-
Horiz. %	99.72%	99.80%	100.24%	100.59%	101.03%	100.76%	100.00%	-
NOSH	1,613,079	1,613,079	1,613,079	1,613,079	1,613,079	1,613,079	1,613,079	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Ratio Analysis
NP Margin	5.57%	4.76%	4.61%	2.78%	21.63%	23.96%	28.87%	-
YoY %	17.02%	3.25%	65.83%	-87.15%	-9.72%	-17.01%	-	-
Horiz. %	19.29%	16.49%	15.97%	9.63%	74.92%	82.99%	100.00%	-
ROE	3.36%	2.89%	2.82%	1.64%	15.95%	17.61%	21.45%	-
YoY %	16.26%	2.48%	71.95%	-89.72%	-9.43%	-17.90%	-	-
Horiz. %	15.66%	13.47%	13.15%	7.65%	74.36%	82.10%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Per Share
RPS	89.25	90.01	90.85	87.79	110.46	109.79	110.16	-13.05%
YoY %	-0.84%	-0.92%	3.49%	-20.52%	0.61%	-0.34%	-	-
Horiz. %	81.02%	81.71%	82.47%	79.69%	100.27%	99.66%	100.00%	-
EPS	4.97	4.28	4.18	2.44	23.89	26.31	31.80	-70.88%
YoY %	16.12%	2.39%	71.31%	-89.79%	-9.20%	-17.26%	-	-
Horiz. %	15.63%	13.46%	13.14%	7.67%	75.13%	82.74%	100.00%	-
DPS	8.00	8.00	8.00	8.00	6.00	5.33	4.00	58.53%
YoY %	0.00%	0.00%	0.00%	33.33%	12.57%	33.25%	-	-
Horiz. %	200.00%	200.00%	200.00%	200.00%	150.00%	133.25%	100.00%	-
NAPS	1.4786	1.4798	1.4864	1.4916	1.498	1.494	1.4828	-0.18%
YoY %	-0.08%	-0.44%	-0.35%	-0.43%	0.27%	0.76%	-	-
Horiz. %	99.72%	99.80%	100.24%	100.59%	101.03%	100.76%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Adjusted Per Share Value based on latest NOSH - 1,613,079
RPS	89.25	90.01	90.85	87.79	110.46	109.79	110.16	-13.05%
YoY %	-0.84%	-0.92%	3.49%	-20.52%	0.61%	-0.34%	-	-
Horiz. %	81.02%	81.71%	82.47%	79.69%	100.27%	99.66%	100.00%	-
EPS	4.97	4.28	4.18	2.44	23.89	26.31	31.80	-70.88%
YoY %	16.12%	2.39%	71.31%	-89.79%	-9.20%	-17.26%	-	-
Horiz. %	15.63%	13.46%	13.14%	7.67%	75.13%	82.74%	100.00%	-
DPS	8.00	8.00	8.00	8.00	6.00	5.33	4.00	58.53%
YoY %	0.00%	0.00%	0.00%	33.33%	12.57%	33.25%	-	-
Horiz. %	200.00%	200.00%	200.00%	200.00%	150.00%	133.25%	100.00%	-
NAPS	1.4786	1.4798	1.4864	1.4916	1.498	1.494	1.4828	-0.18%
YoY %	-0.08%	-0.44%	-0.35%	-0.43%	0.27%	0.76%	-	-
Horiz. %	99.72%	99.80%	100.24%	100.59%	101.03%	100.76%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Financial Quarter End Date
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	3.62	3.29	3.53	2.50	2.37	2.09	46.45%
YoY %	2.49%	10.03%	-6.80%	41.20%	5.49%	13.40%	-	-
Horiz. %	177.51%	173.21%	157.42%	168.90%	119.62%	113.40%	100.00%	-
P/EPS	66.54	76.14	71.37	126.84	11.55	9.88	7.23	337.39%
YoY %	-12.61%	6.68%	-43.73%	998.18%	16.90%	36.65%	-	-
Horiz. %	920.33%	1,053.11%	987.14%	1,754.36%	159.75%	136.65%	100.00%	-
EY	1.50	1.31	1.40	0.79	8.66	10.12	13.83	-77.16%
YoY %	14.50%	-6.43%	77.22%	-90.88%	-14.43%	-26.83%	-	-
Horiz. %	10.85%	9.47%	10.12%	5.71%	62.62%	73.17%	100.00%	-
DY	2.42	2.45	2.68	2.58	2.17	2.05	1.74	24.52%
YoY %	-1.22%	-8.58%	3.88%	18.89%	5.85%	17.82%	-	-
Horiz. %	139.08%	140.80%	154.02%	148.28%	124.71%	117.82%	100.00%	-
P/NAPS	2.24	2.20	2.01	2.08	1.84	1.74	1.55	27.73%
YoY %	1.82%	9.45%	-3.37%	13.04%	5.75%	12.26%	-	-
Horiz. %	144.52%	141.94%	129.68%	134.19%	118.71%	112.26%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Announcement Date
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	3.44	3.54	3.33	2.83	2.22	2.51	28.26%
YoY %	6.10%	-2.82%	6.31%	17.67%	27.48%	-11.55%	-	-
Horiz. %	145.42%	137.05%	141.04%	132.67%	112.75%	88.45%	100.00%	-
P/EPS	65.54	72.40	76.86	119.48	13.10	9.27	8.68	283.46%
YoY %	-9.48%	-5.80%	-35.67%	812.06%	41.32%	6.80%	-	-
Horiz. %	755.07%	834.10%	885.48%	1,376.50%	150.92%	106.80%	100.00%	-
EY	1.53	1.38	1.30	0.84	7.63	10.78	11.52	-73.87%
YoY %	10.87%	6.15%	54.76%	-88.99%	-29.22%	-6.42%	-	-
Horiz. %	13.28%	11.98%	11.28%	7.29%	66.23%	93.58%	100.00%	-
DY	2.45	2.58	2.48	2.74	1.92	2.19	1.45	41.72%
YoY %	-5.04%	4.03%	-9.49%	42.71%	-12.33%	51.03%	-	-
Horiz. %	168.97%	177.93%	171.03%	188.97%	132.41%	151.03%	100.00%	-
P/NAPS	2.20	2.09	2.17	1.96	2.09	1.63	1.86	11.80%
YoY %	5.26%	-3.69%	10.71%	-6.22%	28.22%	-12.37%	-	-
Horiz. %	118.28%	112.37%	116.67%	105.38%	112.37%	87.63%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos