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

Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 57.86%
YoY- -57.61%
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 350,793 356,186 378,660 354,047 453,647 439,686 464,060 -16.97%
PBT 34,409 24,346 28,246 13,411 74,959 64,277 81,726 -43.73%
Tax -5,973 -6,332 -4,314 -3,555 -7,882 -2,545 124,132 -
NP 28,436 18,014 23,932 9,856 67,077 61,732 205,858 -73.18%
-
NP to SH 28,436 18,014 23,932 9,856 67,077 61,732 205,858 -73.18%
-
Tax Rate 17.36% 26.01% 15.27% 26.51% 10.52% 3.96% -151.89% -
Total Cost 322,357 338,172 354,728 344,191 386,570 377,954 258,202 15.89%
-
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 32,261 32,261 32,261 32,261 32,261 32,261 32,261 0.00%
Div Payout % 113.45% 179.09% 134.81% 327.33% 48.10% 52.26% 15.67% -
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 8.11% 5.06% 6.32% 2.78% 14.79% 14.04% 44.36% -
ROE 1.19% 0.75% 1.00% 0.41% 2.78% 2.56% 8.61% -
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 21.75 22.08 23.47 21.95 28.12 27.26 28.77 -16.97%
EPS 1.76 1.12 1.48 0.61 4.16 3.83 12.76 -73.20%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
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 21.75 22.08 23.47 21.95 28.12 27.26 28.77 -16.97%
EPS 1.76 1.12 1.48 0.61 4.16 3.83 12.76 -73.20%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
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 15.22 14.76 12.74 14.12 9.81 9.54 7.99 53.48%
P/EPS 187.77 291.92 201.53 507.36 66.37 67.94 18.02 375.03%
EY 0.53 0.34 0.50 0.20 1.51 1.47 5.55 -79.01%
DY 0.60 0.61 0.67 0.65 0.72 0.77 0.87 -21.88%
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 14.99 14.04 13.72 13.30 11.13 8.95 9.59 34.57%
P/EPS 184.93 277.59 217.04 477.90 75.27 63.76 21.63 316.48%
EY 0.54 0.36 0.46 0.21 1.33 1.57 4.62 -76.00%
DY 0.61 0.65 0.62 0.68 0.64 0.82 0.72 -10.43%
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