Unisem (M) Berhad (KLSE: UNISEM)
Malaysia
· Delayed Price · Currency is MYR 2.960
-0.020 (-0.67%)
At close: Dec 20, 2024
Unisem (M) Berhad Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Operating Revenue | 1,520 | 1,440 | 1,782 | 1,569 | 1,289 | 1,120 | Upgrade
|
| Other Revenue | 2.52 | 2.52 | -2.54 | -2.52 | -7.16 | 2.63 | Upgrade
|
| Revenue | 1,522 | 1,442 | 1,779 | 1,566 | 1,282 | 1,122 | Upgrade
|
| Revenue Growth (YoY) | -1.14% | -18.94% | 13.59% | 22.17% | 14.23% | -16.93% | Upgrade
|
| Cost of Revenue | 628.83 | 531.76 | 632.92 | 530.23 | 418.86 | 362.3 | Upgrade
|
| Gross Profit | 893.58 | 910.45 | 1,146 | 1,036 | 863.28 | 760.15 | Upgrade
|
| Selling, General & Admin | 383.2 | 380.33 | 405.03 | 387.96 | 316.27 | 307.98 | Upgrade
|
| Other Operating Expenses | 208.04 | 224.47 | 261.87 | 240.41 | 214.34 | 200.36 | Upgrade
|
| Operating Expenses | 802.59 | 816.16 | 871.57 | 821.6 | 697.85 | 663.04 | Upgrade
|
| Operating Income | 90.99 | 94.29 | 274.81 | 214.58 | 165.43 | 97.1 | Upgrade
|
| Interest Expense | -5.99 | -9.41 | -5.25 | -2.38 | -4.39 | -3.62 | Upgrade
|
| Interest & Investment Income | 16.02 | 16.02 | 10.18 | 10.88 | 3.48 | 5.4 | Upgrade
|
| Other Non Operating Income (Expenses) | -0.48 | -0.48 | -0.5 | -0.45 | -0.49 | -0.61 | Upgrade
|
| EBT Excluding Unusual Items | 100.53 | 100.41 | 279.25 | 222.63 | 164.02 | 98.28 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | 0.43 | - | - | -0.17 | Upgrade
|
| Pretax Income | 100.53 | 100.41 | 279.68 | 222.63 | 164.02 | 98.11 | Upgrade
|
| Income Tax Expense | 19.5 | 18.47 | 36.27 | 24.39 | 21.45 | 19.13 | Upgrade
|
| Earnings From Continuing Operations | 81.03 | 81.95 | 243.41 | 198.24 | 142.58 | 78.98 | Upgrade
|
| Earnings From Discontinued Operations | -0.62 | -1.71 | 141.95 | -0.47 | 0.21 | -89.24 | Upgrade
|
| Net Income to Company | 80.4 | 80.24 | 385.36 | 197.78 | 142.79 | -10.26 | Upgrade
|
| Minority Interest in Earnings | - | - | - | - | - | 0.72 | Upgrade
|
| Net Income | 80.4 | 80.24 | 385.36 | 197.78 | 142.79 | -9.54 | Upgrade
|
| Net Income to Common | 80.4 | 80.24 | 385.36 | 197.78 | 142.79 | -9.54 | Upgrade
|
| Net Income Growth | -32.36% | -79.18% | 94.85% | 38.51% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 1,613 | 1,613 | 1,613 | 1,605 | 1,463 | 1,454 | Upgrade
|
| Shares Outstanding (Diluted) | 1,613 | 1,613 | 1,613 | 1,605 | 1,463 | 1,454 | Upgrade
|
| Shares Change (YoY) | - | - | 0.51% | 9.71% | 0.59% | -0.38% | Upgrade
|
| EPS (Basic) | 0.05 | 0.05 | 0.24 | 0.12 | 0.10 | -0.01 | Upgrade
|
| EPS (Diluted) | 0.05 | 0.05 | 0.24 | 0.12 | 0.10 | -0.01 | Upgrade
|
| EPS Growth | -32.36% | -79.18% | 93.85% | 26.25% | - | - | Upgrade
|
| Free Cash Flow | -57.04 | 12.57 | -190.73 | -145.88 | 55.06 | -67.62 | Upgrade
|
| Free Cash Flow Per Share | -0.04 | 0.01 | -0.12 | -0.09 | 0.04 | -0.05 | Upgrade
|
| Dividend Per Share | 0.080 | 0.080 | 0.060 | 0.050 | 0.030 | 0.030 | Upgrade
|
| Dividend Growth | 0% | 33.33% | 20.00% | 66.67% | 0% | -20.00% | Upgrade
|
| Gross Margin | 58.69% | 63.13% | 64.43% | 66.15% | 67.33% | 67.72% | Upgrade
|
| Operating Margin | 5.98% | 6.54% | 15.45% | 13.70% | 12.90% | 8.65% | Upgrade
|
| Profit Margin | 5.28% | 5.56% | 21.66% | 12.63% | 11.14% | -0.85% | Upgrade
|
| Free Cash Flow Margin | -3.75% | 0.87% | -10.72% | -9.31% | 4.29% | -6.02% | Upgrade
|
| EBITDA | 304.86 | 305.65 | 479.49 | 407.81 | 334.84 | 263.47 | Upgrade
|
| EBITDA Margin | 20.02% | 21.19% | 26.95% | 26.03% | 26.12% | 23.47% | Upgrade
|
| D&A For EBITDA | 213.88 | 211.36 | 204.67 | 193.23 | 169.41 | 166.37 | Upgrade
|
| EBIT | 90.99 | 94.29 | 274.81 | 214.58 | 165.43 | 97.1 | Upgrade
|
| EBIT Margin | 5.98% | 6.54% | 15.45% | 13.70% | 12.90% | 8.65% | Upgrade
|
| Effective Tax Rate | 19.40% | 18.39% | 12.97% | 10.95% | 13.07% | 19.50% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.