[UNIQUE] QoQ TTM Result on 31-Dec-2023 [#3]

Stock
[UNIQUE] UNIQUE FIRE HOLDINGS BERHAD
Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- 56.79%
YoY- 140.15%
Quarter Report
Latest QR
Upcoming QR
UNIQUE's Result
UNIQUE's Financial Summary
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 104,684 101,179 92,372 86,057 85,610 85,660 65,040 37.30%
PBT 11,225 10,656 6,998 4,598 3,948 4,590 3,884 102.76%
Tax -3,092 -3,204 -2,245 -1,723 -1,484 -1,487 -1,312 77.00%
NP 8,133 7,452 4,753 2,875 2,464 3,103 2,572 115.28%
-
NP to SH 8,133 7,452 4,753 2,875 2,464 3,103 2,572 115.28%
-
Tax Rate 27.55% 30.07% 32.08% 37.47% 37.59% 32.40% 33.78% -
Total Cost 96,551 93,727 87,619 83,182 83,146 82,557 62,468 33.64%
-
Net Worth 83,999 83,999 80,000 80,000 80,000 80,000 73,809 8.99%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 2,000 2,000 2,000 2,000 - - - -
Div Payout % 24.59% 26.84% 42.08% 69.57% - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 83,999 83,999 80,000 80,000 80,000 80,000 73,809 8.99%
NOSH 400,000 400,000 400,000 400,000 400,000 400,000 400,000 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 7.77% 7.37% 5.15% 3.34% 2.88% 3.62% 3.95% -
ROE 9.68% 8.87% 5.94% 3.59% 3.08% 3.88% 3.48% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 26.17 25.29 23.09 21.51 21.40 21.42 17.62 30.14%
EPS 2.03 1.86 1.19 0.72 0.62 0.78 0.70 103.22%
DPS 0.50 0.50 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.20 0.20 0.20 0.20 0.20 3.30%
Adjusted Per Share Value based on latest NOSH - 400,000
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 26.17 25.29 23.09 21.51 21.40 21.42 16.26 37.29%
EPS 2.03 1.86 1.19 0.72 0.62 0.78 0.64 115.72%
DPS 0.50 0.50 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.20 0.20 0.20 0.20 0.1845 9.00%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.275 0.315 0.22 0.195 0.225 0.205 0.225 -
P/RPS 1.05 1.25 0.95 0.91 1.05 0.96 1.28 -12.35%
P/EPS 13.53 16.91 18.51 27.13 36.53 26.43 32.28 -43.96%
EY 7.39 5.91 5.40 3.69 2.74 3.78 3.10 78.35%
DY 1.82 1.59 2.27 2.56 0.00 0.00 0.00 -
P/NAPS 1.31 1.50 1.10 0.97 1.13 1.03 1.13 10.34%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/05/24 28/02/24 16/11/23 21/08/23 31/05/23 21/02/23 - -
Price 0.315 0.315 0.24 0.215 0.20 0.245 0.00 -
P/RPS 1.20 1.25 1.04 1.00 0.93 1.14 0.00 -
P/EPS 15.49 16.91 20.20 29.91 32.47 31.58 0.00 -
EY 6.45 5.91 4.95 3.34 3.08 3.17 0.00 -
DY 1.59 1.59 2.08 2.33 0.00 0.00 0.00 -
P/NAPS 1.50 1.50 1.20 1.08 1.00 1.23 0.00 -

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
Post a Comment