[UNISEM] QoQ 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- 8.66%
YoY- 16.75%
Quarter Report
Latest QR
Upcoming QR
UNISEM's Result
UNISEM's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 356,186 378,660 354,047 453,647 439,686 464,060 424,445 -11.02%
PBT 24,346 28,246 13,411 74,959 64,277 81,726 58,718 -44.36%
Tax -6,332 -4,314 -3,555 -7,882 -2,545 124,132 -8,024 -14.59%
NP 18,014 23,932 9,856 67,077 61,732 205,858 50,694 -49.79%
-
NP to SH 18,014 23,932 9,856 67,077 61,732 205,858 50,694 -49.79%
-
Tax Rate 26.01% 15.27% 26.51% 10.52% 3.96% -151.89% 13.67% -
Total Cost 338,172 354,728 344,191 386,570 377,954 258,202 373,751 -6.44%
-
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 32,261 32,261 32,261 32,261 32,261 32,261 - -
Div Payout % 179.09% 134.81% 327.33% 48.10% 52.26% 15.67% - -
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 5.06% 6.32% 2.78% 14.79% 14.04% 44.36% 11.94% -
ROE 0.75% 1.00% 0.41% 2.78% 2.56% 8.61% 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 22.08 23.47 21.95 28.12 27.26 28.77 26.31 -11.01%
EPS 1.12 1.48 0.61 4.16 3.83 12.76 3.14 -49.67%
DPS 2.00 2.00 2.00 2.00 2.00 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 22.08 23.47 21.95 28.12 27.26 28.77 26.31 -11.01%
EPS 1.12 1.48 0.61 4.16 3.83 12.76 3.14 -49.67%
DPS 2.00 2.00 2.00 2.00 2.00 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 14.76 12.74 14.12 9.81 9.54 7.99 11.93 15.23%
P/EPS 291.92 201.53 507.36 66.37 67.94 18.02 99.91 104.24%
EY 0.34 0.50 0.20 1.51 1.47 5.55 1.00 -51.25%
DY 0.61 0.67 0.65 0.72 0.77 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 14.04 13.72 13.30 11.13 8.95 9.59 10.49 21.42%
P/EPS 277.59 217.04 477.90 75.27 63.76 21.63 87.82 115.23%
EY 0.36 0.46 0.21 1.33 1.57 4.62 1.14 -53.59%
DY 0.65 0.62 0.68 0.64 0.82 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