[UNISEM] YoY TTM Result on 30-Jun-2024 [#2]

Stock

[UNISEM] UNISEM (M) BHD

Announcement Date

30-Jul-2024

Admission Sponsor

Sponsor

Financial Year

31-Dec-2024

Quarter

30-Jun-2024 [#2]

Profit Trend

QoQ- -9.1%

YoY- -55.92%

Quarter Report

Unisem Q2 2024 results.pdf

Latest QR

Upcoming QR

UNISEM's Result

UNISEM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
TTM Result
Revenue	1,466,334	1,626,040	1,681,257	1,500,223	1,219,577	1,301,584	1,404,485	0.72%
YoY %	-9.82%	-3.28%	12.07%	23.01%	-6.30%	-7.33%	-	-
Horiz. %	104.40%	115.77%	119.71%	106.82%	86.83%	92.67%	100.00%	-
PBT	91,551	180,893	247,829	227,753	29,483	93,861	125,952	-5.17%
YoY %	-49.39%	-27.01%	8.81%	672.49%	-68.59%	-25.48%	-	-
Horiz. %	72.69%	143.62%	196.76%	180.83%	23.41%	74.52%	100.00%	-
Tax	-19,882	-18,296	106,446	-16,037	-28,896	-15,154	-15,038	4.75%
YoY %	-8.67%	-117.19%	763.75%	44.50%	-90.68%	-0.77%	-	-
Horiz. %	132.21%	121.67%	-707.85%	106.64%	192.15%	100.77%	100.00%	-
NP	71,669	162,597	354,275	211,716	587	78,707	110,914	-7.01%
YoY %	-55.92%	-54.10%	67.34%	35,967.46%	-99.25%	-29.04%	-	-
Horiz. %	64.62%	146.60%	319.41%	190.88%	0.53%	70.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	71,669	162,597	354,275	211,716	1,067	79,151	109,664	-6.83%
YoY %	-55.92%	-54.10%	67.34%	19,742.17%	-98.65%	-27.82%	-	-
Horiz. %	65.35%	148.27%	323.05%	193.06%	0.97%	72.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.72%	10.11%	-42.95%	7.04%	98.01%	16.15%	11.94%	-
YoY %	114.84%	123.54%	-710.09%	-92.82%	506.87%	35.26%	-	-
Horiz. %	181.91%	84.67%	-359.72%	58.96%	820.85%	135.26%	100.00%	-
Total Cost	1,394,665	1,463,443	1,326,982	1,288,507	1,218,990	1,222,877	1,293,571	1.26%
YoY %	-4.70%	10.28%	2.99%	5.70%	-0.32%	-5.47%	-	-
Horiz. %	107.82%	113.13%	102.58%	99.61%	94.23%	94.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,347,794	2,397,680	2,391,873	2,091,874	1,389,679	1,430,759	1,444,142	8.42%
YoY %	-2.08%	0.24%	14.34%	50.53%	-2.87%	-0.93%	-	-
Horiz. %	162.57%	166.03%	165.63%	144.85%	96.23%	99.07%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	129,005	129,046	80,653	45,504	43,625	50,896	73,323	9.86%
YoY %	-0.03%	60.00%	77.24%	4.31%	-14.29%	-30.59%	-	-
Horiz. %	175.94%	176.00%	110.00%	62.06%	59.50%	69.41%	100.00%	-
Div Payout %	180.00%	79.37%	22.77%	21.49%	4,088.58%	64.30%	66.86%	-
YoY %	126.79%	248.57%	5.96%	-99.47%	6,258.60%	-3.83%	-	-
Horiz. %	269.22%	118.71%	34.06%	32.14%	6,115.14%	96.17%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	2,347,794	2,397,680	2,391,873	2,091,874	1,389,679	1,430,759	1,444,142	8.42%
YoY %	-2.08%	0.24%	14.34%	50.53%	-2.87%	-0.93%	-	-
Horiz. %	162.57%	166.03%	165.63%	144.85%	96.23%	99.07%	100.00%	-
NOSH	1,611,057	1,613,079	1,613,079	806,539	733,831	733,831	733,831	13.99%
YoY %	-0.13%	0.00%	100.00%	9.91%	0.00%	0.00%	-	-
Horiz. %	219.54%	219.82%	219.82%	109.91%	100.00%	100.00%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	4.89%	10.00%	21.07%	14.11%	0.05%	6.05%	7.90%	-
YoY %	-51.10%	-52.54%	49.33%	28,120.00%	-99.17%	-23.42%	-	-
Horiz. %	61.90%	126.58%	266.71%	178.61%	0.63%	76.58%	100.00%	-
ROE	3.05%	6.78%	14.81%	10.12%	0.08%	5.53%	7.59%	-
YoY %	-55.01%	-54.22%	46.34%	12,550.00%	-98.55%	-27.14%	-	-
Horiz. %	40.18%	89.33%	195.13%	133.33%	1.05%	72.86%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	91.02	100.80	104.23	186.64	167.73	179.01	192.02	-11.68%
YoY %	-9.70%	-3.29%	-44.15%	11.27%	-6.30%	-6.78%	-	-
Horiz. %	47.40%	52.49%	54.28%	97.20%	87.35%	93.22%	100.00%	-
EPS	4.45	10.08	21.96	26.34	0.15	10.89	14.99	-18.30%
YoY %	-55.85%	-54.10%	-16.63%	17,460.00%	-98.62%	-27.35%	-	-
Horiz. %	29.69%	67.24%	146.50%	175.72%	1.00%	72.65%	100.00%	-
DPS	8.00	8.00	5.00	5.66	6.00	7.00	10.00	-3.64%
YoY %	0.00%	60.00%	-11.66%	-5.67%	-14.29%	-30.00%	-	-
Horiz. %	80.00%	80.00%	50.00%	56.60%	60.00%	70.00%	100.00%	-
NAPS	1.4573	1.4864	1.4828	2.6024	1.9113	1.9678	1.9744	-4.93%
YoY %	-1.96%	0.24%	-43.02%	36.16%	-2.87%	-0.33%	-	-
Horiz. %	73.81%	75.28%	75.10%	131.81%	96.80%	99.67%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 1,611,057
RPS	91.02	100.93	104.36	93.12	75.70	80.79	87.18	0.72%
YoY %	-9.82%	-3.29%	12.07%	23.01%	-6.30%	-7.33%	-	-
Horiz. %	104.40%	115.77%	119.71%	106.81%	86.83%	92.67%	100.00%	-
EPS	4.45	10.09	21.99	13.14	0.07	4.91	6.81	-6.83%
YoY %	-55.90%	-54.12%	67.35%	18,671.43%	-98.57%	-27.90%	-	-
Horiz. %	65.35%	148.16%	322.91%	192.95%	1.03%	72.10%	100.00%	-
DPS	8.00	8.01	5.01	2.82	2.71	3.16	4.55	9.85%
YoY %	-0.12%	59.88%	77.66%	4.06%	-14.24%	-30.55%	-	-
Horiz. %	175.82%	176.04%	110.11%	61.98%	59.56%	69.45%	100.00%	-
NAPS	1.4573	1.4883	1.4847	1.2984	0.8626	0.8881	0.8964	8.42%
YoY %	-2.08%	0.24%	14.35%	50.52%	-2.87%	-0.93%	-	-
Horiz. %	162.57%	166.03%	165.63%	144.85%	96.23%	99.07%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	4.16	2.99	2.30	7.34	2.05	2.46	2.31	-
P/RPS	4.57	2.97	2.21	3.93	1.22	1.37	1.20	24.93%
YoY %	53.87%	34.39%	-43.77%	222.13%	-10.95%	14.17%	-	-
Horiz. %	380.83%	247.50%	184.17%	327.50%	101.67%	114.17%	100.00%	-
P/EPS	93.51	29.66	10.47	27.87	1,396.93	22.60	15.41	35.01%
YoY %	215.27%	183.29%	-62.43%	-98.00%	6,081.11%	46.66%	-	-
Horiz. %	606.81%	192.47%	67.94%	180.86%	9,065.09%	146.66%	100.00%	-
EY	1.07	3.37	9.55	3.59	0.07	4.43	6.49	-25.93%
YoY %	-68.25%	-64.71%	166.02%	5,028.57%	-98.42%	-31.74%	-	-
Horiz. %	16.49%	51.93%	147.15%	55.32%	1.08%	68.26%	100.00%	-
DY	1.92	2.68	2.17	0.77	2.93	2.85	4.33	-12.66%
YoY %	-28.36%	23.50%	181.82%	-73.72%	2.81%	-34.18%	-	-
Horiz. %	44.34%	61.89%	50.12%	17.78%	67.67%	65.82%	100.00%	-
P/NAPS	2.85	2.01	1.55	2.82	1.07	1.25	1.17	15.98%
YoY %	41.79%	29.68%	-45.04%	163.55%	-14.40%	6.84%	-	-
Horiz. %	243.59%	171.79%	132.48%	241.03%	91.45%	106.84%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	30/07/24	27/07/23	28/07/22	30/07/21	03/08/20	06/08/19	02/08/18	-
Price	4.20	3.22	2.76	8.35	3.19	2.14	2.59	-
P/RPS	4.61	3.19	2.65	4.47	1.90	1.20	1.35	22.69%
YoY %	44.51%	20.38%	-40.72%	135.26%	58.33%	-11.11%	-	-
Horiz. %	341.48%	236.30%	196.30%	331.11%	140.74%	88.89%	100.00%	-
P/EPS	94.41	31.94	12.57	31.70	2,173.76	19.66	17.27	32.69%
YoY %	195.59%	154.10%	-60.35%	-98.54%	10,956.77%	13.84%	-	-
Horiz. %	546.67%	184.94%	72.79%	183.56%	12,586.91%	113.84%	100.00%	-
EY	1.06	3.13	7.96	3.15	0.05	5.09	5.79	-24.62%
YoY %	-66.13%	-60.68%	152.70%	6,200.00%	-99.02%	-12.09%	-	-
Horiz. %	18.31%	54.06%	137.48%	54.40%	0.86%	87.91%	100.00%	-
DY	1.90	2.48	1.81	0.68	1.88	3.27	3.86	-11.13%
YoY %	-23.39%	37.02%	166.18%	-63.83%	-42.51%	-15.28%	-	-
Horiz. %	49.22%	64.25%	46.89%	17.62%	48.70%	84.72%	100.00%	-
P/NAPS	2.88	2.17	1.86	3.21	1.67	1.09	1.31	14.01%
YoY %	32.72%	16.67%	-42.06%	92.22%	53.21%	-16.79%	-	-
Horiz. %	219.85%	165.65%	141.98%	245.04%	127.48%	83.21%	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