UNISEM | UNISEM (M) BHD

7
4.37 (0.92%)

T-O (am): 0.000 (08:59:00)
Last updated: 16:55

Fundamental
Technical
Total Score

UNISEM | UNISEM (M) BHD


iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

Select columns required and click "Update" to save your preferences

Ann. Date Qtr. Date Q FYE Revenue [M] PBT [M] NP [M] NPM DPS EPS R. QoQ R. YoY E. QoQ E. YoY TTM
EPS
Adj.
[M]
NP [M]
(adj)
NPM
(adj)
EPS
(adj)
E. QoQ
(adj)
E. YoY
(adj)
TTM EPS
(adj)
26 Apr 24 Q1 Mar 24 1 31 Dec 24 364.77 11.75 8.46 2.3% 2.00 0.52 4.0% 3.0% 70.2% 14.1%
27 Feb 24 Q4 Dec 23 4 31 Dec 23 350.79 34.41 28.44 8.1% 2.00 1.76 1.5% 22.7% 57.9% 57.6%
26 Oct 23 Q3 Sep 23 3 31 Dec 23 356.19 24.35 18.01 5.1% 2.00 1.12 5.9% 19.0% 24.7% 70.8%
27 Jul 23 Q2 Jun 23 2 31 Dec 23 378.66 28.25 23.93 6.3% 2.00 1.48 7.0% 18.4% 142.8% 88.4%
27 Apr 23 Q1 Mar 23 1 31 Dec 23 354.05 13.41 9.86 2.8% 2.00 0.61 22.0% 16.6% 85.3% 80.6%
23 Feb 23 Q4 Dec 22 4 31 Dec 22 453.65 74.96 67.08 14.8% 2.00 4.16 3.2% 6.4% 8.7% 16.8%
27 Oct 22 Q3 Sep 22 3 31 Dec 22 439.69 64.28 61.73 14.0% 2.00 3.83 5.2% 20.0% 70.0% 53.3%
28 Jul 22 Q2 Jun 22 2 31 Dec 22 464.06 81.73 205.86 44.4% 2.00 12.76 9.3% 15.4% 306.1% 276.8%
27 Apr 22 Q1 Mar 22 1 31 Dec 22 424.44 58.72 50.69 11.9% 0.00 3.14 0.5% 13.5% 11.8% 11.6%
25 Feb 22 Q4 Dec 21 4 31 Dec 21 426.40 59.31 57.45 13.5% 2.00 3.56 16.4% 16.4% 42.7% 5.7%
26 Oct 21 Q3 Sep 21 3 31 Dec 21 366.36 48.07 40.27 11.0% 2.00 4.99 8.9% 2.4% 26.3% 20.6%
30 Jul 21 Q2 Jun 21 2 31 Dec 21 402.23 62.47 54.64 13.6% 2.00 6.80 7.6% 29.7% 20.3% 61.0%
27 Apr 21 Q1 Mar 21 1 31 Dec 21 373.94 52.77 45.41 12.1% 0.00 5.73 2.1% 36.8% 25.5% 1705.8%
25 Feb 21 Q4 Dec 20 4 31 Dec 20 366.37 56.84 60.92 16.6% 2.00 8.18 2.4% 14.6% 20.1% 326.9%
23 Oct 20 Q3 Sep 20 3 31 Dec 20 357.68 55.67 50.74 14.2% 2.00 6.98 15.3% 13.1% 49.5% 1683.3%
03 Aug 20 Q2 Jun 20 2 31 Dec 20 310.08 41.43 33.95 10.9% 2.00 4.67 13.4% 0.6% 1300.5% 134.9%
29 Apr 20 Q1 Mar 20 1 31 Dec 20 273.35 1.16 -2.83 -1.0% 0.00 -0.39 14.5% 9.8% 89.5% 146.7%
26 Feb 20 Q4 Dec 19 4 31 Dec 19 319.83 -22.89 -26.85 -8.4% 2.00 -3.69 1.1% 3.6% 737.8% 214.3%
25 Oct 19 Q3 Sep 19 3 31 Dec 19 316.32 9.78 -3.21 -1.0% 2.00 -0.44 1.4% 7.8% 122.2% 110.3%
06 Aug 19 Q2 Jun 19 2 31 Dec 19 311.93 19.62 14.45 4.6% 2.00 1.99 2.9% 3.0% 138.4% 138.7%
25 Apr 19 Q1 Mar 19 1 31 Dec 19 303.13 7.11 6.06 2.0% 0.00 0.83 8.7% 15.2% 74.2% 81.1%
25 Feb 19 Q4 Dec 18 4 31 Dec 18 331.82 27.76 23.49 7.1% 3.00 3.23 3.3% 13.2% 24.6% 41.9%
02 Aug 18 Q2 Jun 18 2 31 Dec 18 343.20 36.22 31.14 9.1% 2.50 4.26 6.7% 6.2% 414.4% 26.0%
24 Apr 18 Q1 Mar 18 1 31 Dec 18 321.55 7.71 6.05 1.9% 0.00 0.82 10.0% 10.7% 81.1% 86.5%
22 Feb 18 Q4 Dec 17 4 31 Dec 17 357.41 36.61 32.02 9.0% 4.00 4.36 6.5% 1.3% 20.8% 37.6%
01 Nov 17 Q3 Sep 17 3 31 Dec 17 382.32 45.41 40.45 10.6% 3.50 5.51 4.5% 18.8% 3.9% 4.7%
08 Aug 17 Q2 Jun 17 2 31 Dec 17 365.74 47.90 42.09 11.5% 3.50 5.74 1.5% 14.0% 6.3% 11.9%
25 Apr 17 Q1 Mar 17 1 31 Dec 17 360.25 50.86 44.90 12.5% 0.00 6.12 0.5% 13.3% 12.5% 29.4%
23 Feb 17 Q4 Dec 16 4 31 Dec 16 362.13 62.81 51.34 14.2% 4.00 7.00 12.5% 2.9% 32.9% 15.0%
03 Nov 16 Q3 Sep 16 3 31 Dec 16 321.95 44.12 38.63 12.0% 3.50 5.26 0.3% 2.3% 2.7% 3.9%
05 Aug 16 Q2 Jun 16 2 31 Dec 16 320.89 41.81 37.63 11.7% 3.50 5.13 1.0% 7.4% 8.4% 19.9%
26 Apr 16 Q1 Mar 16 1 31 Dec 16 317.81 38.43 34.70 10.9% 0.00 4.73 9.7% 13.5% 42.6% 47.4%
23 Feb 16 Q4 Dec 15 4 31 Dec 15 351.97 64.98 60.42 17.2% 4.00 8.23 6.8% 23.3% 50.3% 185.1%
29 Oct 15 Q3 Sep 15 3 31 Dec 15 329.61 46.23 40.20 12.2% 0.03 5.50 10.3% 20.6% 28.1% 48.2%
30 Jul 15 Q2 Jun 15 2 31 Dec 15 298.79 34.93 31.38 10.5% 0.03 4.59 6.7% 18.8% 33.4% 189.5%
28 Apr 15 Q1 Mar 15 1 31 Dec 15 280.06 26.98 23.54 8.4% 0.00 3.49 1.9% 22.8% 11.1% 154.0%
12 Feb 15 31/12/14 4 31/12/14 285.38 26.04 21.19 7.4% 4.00 3.14 4.4% 15.5% 21.9% 123.3%

Historical Dividends

Financial Ratios

EPS 4.89 sen
Trailing PE (Sector Median: 41.5) 89.4
PEG 89.4
Altman Z 0.7
Beaver 0.096
Current Ratio 2.03
Debt-Equity (DE) Ratio 0.31
FCF Yield 0.35 %
Revenue QoQ 3.98 %
Revenue YoY 3.03%
Profit QoQ -70.23 %
Profit YoY -14.12 %
Profit Margin (Sector Median: 6.4) 5.44 %
ROE (ROIC: 3.14) 3.32 %
Dividend Per Share (DPS) 8.0 sen
Dividend Yield (DY) 1.83 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 41.5)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 6.4)
ROE (ROIC: 2.98)
Altman Z

Fair Value

Weighted Average Fair Value:

Discounted Cash Flow (DCF) 5% Growth
Discounted Cash Flow (DCF) 10% Growth
Relative Valuation
Average Analysts FV based on 6 rating(s)
Graham Formula
Graham Number
Net Tangible Asset (NTA) 1.47
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

Advanced Calculators

Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.

Forward PE FV Calculator
Latest Profit (adjusted) [M] 8.46
Expected Profit (Next QR) [M]
Expected Profit (After QR above) [M]
Expected Profit (After QR above) [M]
Estimated Fair Value
Growth/Risk Fair Value Calculator
Expected growth (%)
Estimated downside / risk (%)
Estimated New DCF Fair Value
Contract/Award Contribution Calculator
Contract/Award Value (in Million)
Estimated Contribution to Stock Price
Estimated New DCF Fair Value
Profit-Based Calculator
Expected Profit (M)
for Year
Estimated New DCF Fair Value
Revenue-Based Calculator
Expected Revenue (M)
for Year
Estimated New DCF Fair Value
Market Pricing
Expected Profit (M) 1219.56
Expected Revenue (M) 8987.18
Expected Growth (%) 30.0
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


MR JOHN CHIA SIN TET reduced 60000.0 units announced on 23 Jan 2024 at ~RM3.29

MR JOHN CHIA SIN TET reduced 100000.0 units announced on 08 Jan 2024 at ~RM3.23

MR JOHN CHIA SIN TET reduced 31000.0 units announced on 03 Jan 2024 at ~RM3.19

MR JOHN CHIA SIN TET reduced 75600.0 units announced on 02 Jan 2024 at ~RM3.27

MR JOHN CHIA SIN TET reduced 205400.0 units announced on 29 Dec 2023 at ~RM3.28

MR JOHN CHIA SIN TET reduced 130000.0 units announced on 28 Dec 2023 at ~RM3.25

MR JOHN CHIA SIN TET reduced 55000.0 units announced on 21 Dec 2023 at ~RM3.3

MR JOHN CHIA SIN TET reduced 58600.0 units announced on 20 Dec 2023 at ~RM3.32

MR JOHN CHIA SIN TET reduced 271700.0 units announced on 19 Dec 2023 at ~RM3.33

MR JOHN CHIA SIN TET reduced 570700.0 units announced on 18 Dec 2023 at ~RM3.29

MR JOHN CHIA SIN TET reduced 500000.0 units announced on 05 Dec 2023 at ~RM3.32

MR JOHN CHIA SIN TET added 35000.0 units announced on 23 Nov 2023 at ~RM3.2

MR JOHN CHIA SIN TET added 90000.0 units announced on 02 Oct 2023 at ~RM3.22

MR JOHN CHIA SIN TET added 85000.0 units announced on 22 Sep 2023 at ~RM3.2

MR JOHN CHIA SIN TET added 39900.0 units announced on 05 Sep 2023 at ~RM3.2

MR JOHN CHIA SIN TET added 61000.0 units announced on 04 Sep 2023 at ~RM3.25

MR JOHN CHIA SIN TET added 35000.0 units announced on 30 Aug 2023 at ~RM3.17

MR JOHN CHIA SIN TET added 37500.0 units announced on 29 Aug 2023 at ~RM3.18

MR JOHN CHIA SIN TET added 35000.0 units announced on 25 Aug 2023 at ~RM3.2

MR JOHN CHIA SIN TET added 40000.0 units announced on 18 Aug 2023 at ~RM3.2

MR JOHN CHIA SIN TET added 44400.0 units announced on 15 Aug 2023 at ~RM3.24

MR JOHN CHIA SIN TET added 35000.0 units announced on 08 Aug 2023 at ~RM3.14

MR JOHN CHIA SIN TET added 33000.0 units announced on 02 Aug 2023 at ~RM3.08

MR JOHN CHIA SIN TET added 100000.0 units announced on 01 Aug 2023 at ~RM3.12

MR JOHN CHIA SIN TET added 60000.0 units announced on 31 Jul 2023 at ~RM3.06

MR JOHN CHIA SIN TET added 55600.0 units announced on 20 Jun 2023 at ~RM3.03

MR JOHN CHIA SIN TET added 35100.0 units announced on 16 Jun 2023 at ~RM3.06

MR JOHN CHIA SIN TET added 40000.0 units announced on 14 Jun 2023 at ~RM3.0

MR JOHN CHIA SIN TET added 50000.0 units announced on 08 Jun 2023 at ~RM2.94

MR JOHN CHIA SIN TET added 70000.0 units announced on 02 Jun 2023 at ~RM3.05

MR JOHN CHIA SIN TET added 50000.0 units announced on 01 Jun 2023 at ~RM2.99

MR JOHN CHIA SIN TET added 61000.0 units announced on 31 May 2023 at ~RM2.97

MR JOHN CHIA SIN TET added 67500.0 units announced on 30 May 2023 at ~RM2.96

MR JOHN CHIA SIN TET added 40000.0 units announced on 26 May 2023 at ~RM2.81

MR JOHN CHIA SIN TET added 41000.0 units announced on 25 May 2023 at ~RM2.78

MR JOHN CHIA SIN TET added 40000.0 units announced on 16 May 2023 at ~RM2.77

MR JOHN CHIA SIN TET added 20000.0 units announced on 11 May 2023 at ~RM2.82

MR JOHN CHIA SIN TET added 36000.0 units announced on 10 May 2023 at ~RM2.82

MR JOHN CHIA SIN TET added 120000.0 units announced on 08 May 2023 at ~RM2.8

MR JOHN CHIA SIN TET added 80000.0 units announced on 03 May 2023 at ~RM2.92

MR JOHN CHIA SIN TET added 35000.0 units announced on 28 Mar 2023 at ~RM2.99

MR JOHN CHIA SIN TET added 11400.0 units announced on 09 Mar 2023 at ~RM3.02

MR JOHN CHIA SIN TET added 50000.0 units announced on 06 Mar 2023 at ~RM3.03

MR JOHN CHIA SIN TET added 60000.0 units announced on 02 Mar 2023 at ~RM2.96

MR JOHN CHIA SIN TET added 100000.0 units announced on 27 Feb 2023 at ~RM3.05

MR JOHN CHIA SIN TET added 50000.0 units announced on 22 Feb 2023 at ~RM2.85

MR FRANCIS CHIA MONG TET added 100000.0 units announced on 21 Feb 2023 at ~RM2.78

MR JOHN CHIA SIN TET added 35000.0 units announced on 20 Feb 2023 at ~RM2.89

MR JOHN CHIA SIN TET added 35000.0 units announced on 16 Feb 2023 at ~RM3.17

MR JOHN CHIA SIN TET added 50000.0 units announced on 15 Feb 2023 at ~RM3.18

MR JOHN CHIA SIN TET added 32000.0 units announced on 14 Feb 2023 at ~RM3.18

MR JOHN CHIA SIN TET added 35000.0 units announced on 13 Feb 2023 at ~RM3.18

MR JOHN CHIA SIN TET added 40000.0 units announced on 10 Feb 2023 at ~RM3.2

MR JOHN CHIA SIN TET added 55000.0 units announced on 08 Feb 2023 at ~RM3.09

MR JOHN CHIA SIN TET added 45000.0 units announced on 07 Feb 2023 at ~RM3.16

MR JOHN CHIA SIN TET added 50000.0 units announced on 31 Jan 2023 at ~RM3.14

MR JOHN CHIA SIN TET added 100000.0 units announced on 30 Jan 2023 at ~RM3.1

MR JOHN CHIA SIN TET added 100000.0 units announced on 20 Jan 2023 at ~RM3.01

MR JOHN CHIA SIN TET added 75000.0 units announced on 18 Jan 2023 at ~RM2.94

MR JOHN CHIA SIN TET added 75000.0 units announced on 17 Jan 2023 at ~RM2.94

MR JOHN CHIA SIN TET added 100000.0 units announced on 16 Jan 2023 at ~RM2.92

MR JOHN CHIA SIN TET added 56800.0 units announced on 12 Jan 2023 at ~RM2.8

MR JOHN CHIA SIN TET added 50000.0 units announced on 11 Jan 2023 at ~RM2.78

MR JOHN CHIA SIN TET added 90000.0 units announced on 10 Jan 2023 at ~RM2.73

MR JOHN CHIA SIN TET added 70000.0 units announced on 09 Jan 2023 at ~RM2.7

MR JOHN CHIA SIN TET added 70000.0 units announced on 06 Jan 2023 at ~RM2.74

MR JOHN CHIA SIN TET added 55000.0 units announced on 05 Jan 2023 at ~RM2.69

MR JOHN CHIA SIN TET added 112800.0 units announced on 03 Jan 2023 at ~RM2.74

MR JOHN CHIA SIN TET reduced 3709756.0 units announced on 23 Dec 2022 at ~RM2.65

MR ALEXANDER CHIA JHET-WERN reduced 35400.0 units announced on 14 Dec 2022 at ~RM2.83

MR JOHN CHIA SIN TET reduced 2617400.0 units announced on 14 Dec 2022 at ~RM2.87

MR ALEXANDER CHIA JHET-WERN reduced 417000.0 units announced on 12 Dec 2022 at ~RM2.78

MR JOHN CHIA SIN TET reduced 417000.0 units announced on 12 Dec 2022 at ~RM2.78

MR ALEXANDER CHIA JHET-WERN reduced 60000.0 units announced on 07 Dec 2022 at ~RM2.84

MR JOHN CHIA SIN TET reduced 5461600.0 units announced on 07 Dec 2022 at ~RM2.87

MR JOHN CHIA SIN TET reduced 6123100.0 units announced on 05 Dec 2022 at ~RM2.84

MR FRANCIS CHIA MONG TET reduced 800000.0 units announced on 02 Dec 2022 at ~RM2.72

MR ALEXANDER CHIA JHET-WERN reduced 577600.0 units announced on 02 Dec 2022 at ~RM2.72

MR JOHN CHIA SIN TET reduced 3577600.0 units announced on 02 Dec 2022 at ~RM2.72

MR ALEXANDER CHIA JHET-WERN reduced 725000.0 units announced on 01 Dec 2022 at ~RM2.66

MR JOHN CHIA SIN TET reduced 1725000.0 units announced on 01 Dec 2022 at ~RM2.66

MR JOHN CHIA SIN TET reduced 2053500.0 units announced on 30 Nov 2022 at ~RM2.64

MR ALEXANDER CHIA JHET-WERN reduced 53500.0 units announced on 30 Nov 2022 at ~RM2.64

MR JOHN CHIA SIN TET reduced 3500000.0 units announced on 25 Nov 2022 at ~RM2.7

MR ALEXANDER CHIA JHET-WERN reduced 500000.0 units announced on 25 Nov 2022 at ~RM2.7

MR ALEXANDER CHIA JHET-WERN reduced 631500.0 units announced on 24 Nov 2022 at ~RM2.61

MR JOHN CHIA SIN TET reduced 631500.0 units announced on 24 Nov 2022 at ~RM2.61

MR JOHN CHIA SIN TET reduced 1660700.0 units announced on 23 Nov 2022 at ~RM2.59

MR JOHN CHIA SIN TET reduced 250000.0 units announced on 21 Nov 2022 at ~RM2.56

MR JOHN CHIA SIN TET reduced 884200.0 units announced on 17 Nov 2022 at ~RM2.54

MR JOHN CHIA SIN TET reduced 231200.0 units announced on 14 Nov 2022 at ~RM2.59

MR JOHN CHIA SIN TET reduced 7000000.0 units announced on 11 Nov 2022 at ~RM2.54

MR JOHN CHIA SIN TET reduced 973900.0 units announced on 09 Nov 2022 at ~RM2.67

MR FRANCIS CHIA MONG TET reduced 1000000.0 units announced on 18 Oct 2022 at ~RM2.36

MR FRANCIS CHIA MONG TET added 50000.0 units announced on 09 Mar 2022 at ~RM2.22

MR FRANCIS CHIA MONG TET added 170000.0 units announced on 08 Mar 2022 at ~RM2.44

MR JOHN CHIA SIN TET added 60000.0 units announced on 24 Jan 2022 at ~RM2.99

MR FRANCIS CHIA MONG TET added 30000.0 units announced on 24 Jan 2022 at ~RM2.99

MR ALEXANDER CHIA JHET-WERN added 100000.0 units announced on 19 Jan 2022 at ~RM3.03

MR FRANCIS CHIA MONG TET added 90000.0 units announced on 19 Jan 2022 at ~RM3.03

MR JOHN CHIA SIN TET added 160000.0 units announced on 19 Jan 2022 at ~RM3.03

MR JOHN CHIA SIN TET reduced 240000.0 units announced on 25 Nov 2021 at ~RM4.35

MR FRANCIS CHIA MONG TET added 2970480.0 units announced on 08 Oct 2021 at ~RM4.12

ALEXANDER CHIA JHET-WERN added 2050000.0 units announced on 08 Oct 2021 at ~RM4.12

MR JOHN CHIA SIN TET added 214591238.0 units announced on 08 Oct 2021 at ~RM4.12

MR JOHN CHIA SIN TET reduced 65300.0 units announced on 08 Sep 2021 at ~RM8.56

MR JOHN CHIA SIN TET reduced 35000.0 units announced on 30 Aug 2021 at ~RM8.55

MR JOHN CHIA SIN TET reduced 146800.0 units announced on 25 Aug 2021 at ~RM8.56

MR FRANCIS CHIA MONG TET added 100000.0 units announced on 16 Aug 2021 at ~RM8.71

JOHN CHIA SIN TET reduced 20000.0 units announced on 05 Jul 2021 at ~RM7.22

JOHN CHIA SIN TET reduced 600.0 units announced on 29 Jun 2021 at ~RM7.4

JOHN CHIA SIN TET reduced 90000.0 units announced on 25 Jun 2021 at ~RM7.43

JOHN CHIA SIN TET reduced 215500.0 units announced on 22 Jun 2021 at ~RM7.35

JOHN CHIA SIN TET reduced 3879100.0 units announced on 18 Jun 2021 at ~RM7.38

JOHN CHIA SIN TET reduced 420400.0 units announced on 16 Jun 2021 at ~RM7.4

MR JOHN CHIA SIN TET added 88236293.0 units announced on 05 Apr 2021 at ~RM8.28

MR ALEXANDER CHIA JHET-WERN added 6000000.0 units announced on 05 Apr 2021 at ~RM8.28

Summary


Market Cap: 7049 M.

Number of Shares: 1613 M.

Adjusted Float: 57.3%.

Stock highly correlated with

FBM70 (93%)

FBMSCAP (92%)

FBMMSCAP (91%)

FBMMSCS (91%)

Unisem (M) Berhad, together with its subsidiaries, is engaged in the manufacture and sale of semiconductor devices and the provision of related services. It offers an integrated suite of packaging and test services, such as wafer bumping, wafer probing, wafer grinding and also a range of leadframe and substrate integrated circuit packaging, high-end radio frequency and mix-signal test services. The company's turnkey services include design, assembly, test, failure analysis, and electrical and thermal characterization. It has operations in Malaysia, the United Kingdom, the People's Republic of China, Indonesia, and the United States. The company is headquartered in Kuala Lumpur, Malaysia.

Sectors: Technology, Exports, Semiconductors, F4GBM Shariah, Mid Cap, OSAT, Electric Vehicles

Code: 5005

Website: http://www.unisemgroup.com/

Related Links: Bursa | Annual Report | Announcement

Warrant Info:

No warrants listed

Top Shareholdings

Updated on 20-Feb-2024

Shareholder % Value (M)
Huatian Technology (Malaysia) Sdn Bhd 85.46% 6024.21
Jayvest Holdings Sdn Bhd 10.79% 760.6
John Chia Sin Tet 8.74% 616.1
Francis Chia Mong Tet 0.06% 4.23
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.