0 XP   0   0   0

Unisem M Bhd
Buy or Sell?

Welcome Invester! I guess you are interested in Unisem M Bhd. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

Let's start. I'm going to help you getting a better view of Unisem M Bhd. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

  1. Company's Financial Health
    A deep dive into the books. How are the numbers doing? Is Unisem M Bhd even making a profit? Is the company skyrocketing? Or is it sinking like the Titanic. The trend is your friend.
  2. Market Valuation
    Finally, you now have an insight of how Unisem M Bhd is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Unisem M Bhd. The closing price on 2022-09-30 was RM2.6 per share. Is the company over- or underpriced?
  3. Key Performance Indicators
    A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
Unisem M Bhd Daily Candlestick Chart


Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

1.1. Profitability of Unisem M Bhd.

1.1. Profitability

An important factor of a company's health is the profitability.

1.1.1. Net Profit Margin

Measures how much net profit Unisem M Bhd earns for each RM1 of revenue.

  • Above 10% is considered healthy but always compare Unisem M Bhd to the Semiconductors & Semiconductor Equipment industry mean.
  • A Net Profit Margin of 20.2% means that RM0.20 for each RM1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Unisem M Bhd:

  • The MRQ is 44.4%. The company is making a huge profit. +2
  • The TTM is 20.2%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ44.4%TTM20.2%+24.2%
TTM20.2%YOY14.1%+6.1%
TTM20.2%5Y9.6%+10.6%
5Y9.6%10Y7.3%+2.3%
Compared to industry (Semiconductors & Semiconductor Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ44.4%23.5%+20.9%
TTM20.2%20.5%-0.3%
YOY14.1%14.1%+0.0%
5Y9.6%10.8%-1.2%
10Y7.3%8.5%-1.2%
1.1.2. Return on Assets

Shows how efficient Unisem M Bhd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Unisem M Bhd to the Semiconductors & Semiconductor Equipment industry mean.
  • 3.0% Return on Assets means that Unisem M Bhd generated RM0.03 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Unisem M Bhd:

  • The MRQ is 6.8%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 3.0%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ6.8%TTM3.0%+3.8%
TTM3.0%YOY2.3%+0.7%
TTM3.0%5Y1.6%+1.4%
5Y1.6%10Y1.3%+0.3%
Compared to industry (Semiconductors & Semiconductor Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ6.8%3.2%+3.6%
TTM3.0%3.0%+0.0%
YOY2.3%2.3%0.0%
5Y1.6%2.3%-0.7%
10Y1.3%2.0%-0.7%
1.1.3. Return on Equity

Shows how efficient Unisem M Bhd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Unisem M Bhd to the Semiconductors & Semiconductor Equipment industry mean.
  • 8.6% Return on Equity means the company generated RM0.09 for each RM1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Unisem M Bhd:

  • The MRQ is 8.6%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 3.9%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ8.6%TTM3.9%+4.7%
TTM3.9%YOY3.0%+0.9%
TTM3.9%5Y2.0%+1.8%
5Y2.0%10Y1.6%+0.4%
Compared to industry (Semiconductors & Semiconductor Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ8.6%4.0%+4.6%
TTM3.9%3.8%+0.1%
YOY3.0%2.9%+0.1%
5Y2.0%3.2%-1.2%
10Y1.6%2.4%-0.8%

1.2. Operating Efficiency of Unisem M Bhd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Unisem M Bhd is operating .

  • Measures how much profit Unisem M Bhd makes for each RM1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Unisem M Bhd to the Semiconductors & Semiconductor Equipment industry mean.
  • An Operating Margin of 47.0% means the company generated RM0.47  for each RM1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Unisem M Bhd:

  • The MRQ is 47.0%. The company is operating very efficient. +2
  • The TTM is 22.1%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ47.0%TTM22.1%+24.9%
TTM22.1%YOY15.9%+6.1%
TTM22.1%5Y11.5%+10.6%
5Y11.5%10Y9.4%+2.1%
Compared to industry (Semiconductors & Semiconductor Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ47.0%27.4%+19.6%
TTM22.1%27.0%-4.9%
YOY15.9%15.9%+0.0%
5Y11.5%13.0%-1.5%
10Y9.4%13.4%-4.0%
1.2.2. Operating Ratio

Measures how efficient Unisem M Bhd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Semiconductors & Semiconductor Equipment industry mean).
  • An Operation Ratio of 82.2% means that the operating costs are RM0.82for each RM1 in net sales.

Let's take a look of the Operating Ratio trends of Unisem M Bhd:

  • The MRQ is 0.822. The company is less efficient in keeping operating costs low.
  • The TTM is 0.857. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.822TTM0.857-0.035
TTM0.857YOY0.843+0.014
TTM0.8575Y0.900-0.043
5Y0.90010Y0.863+0.037
Compared to industry (Semiconductors & Semiconductor Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8220.8220.000
TTM0.8570.822+0.035
YOY0.8430.843+0.000
5Y0.9000.900+0.000
10Y0.8630.985-0.122

1.3. Liquidity of Unisem M Bhd.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Unisem M Bhd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Semiconductors & Semiconductor Equipment industry mean).
  • A Current Ratio of 230.8% means the company has RM2.31 in assets for each RM1 in short-term debts.

Let's take a look of the Current Ratio trends of Unisem M Bhd:

  • The MRQ is 2.308. The company is able to pay all its short-term debts. +1
  • The TTM is 2.341. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.308TTM2.341-0.034
TTM2.341YOY2.853-0.511
TTM2.3415Y2.536-0.194
5Y2.53610Y1.929+0.607
Compared to industry (Semiconductors & Semiconductor Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3084.296-1.988
TTM2.3414.410-2.069
YOY2.8534.315-1.462
5Y2.5364.794-2.258
10Y1.9294.719-2.790
1.3.2. Quick Ratio

Measures if Unisem M Bhd is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy (always compare to Semiconductors & Semiconductor Equipment industry mean)
  • A Quick Ratio of 173.6% means the company can pay off RM1.74 for each RM1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Unisem M Bhd:

  • The MRQ is 1.736. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.776. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.736TTM1.776-0.040
TTM1.776YOY2.282-0.506
TTM1.7765Y1.625+0.151
5Y1.62510Y1.059+0.566
Compared to industry (Semiconductors & Semiconductor Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7364.597-2.861
TTM1.7764.803-3.027
YOY2.2823.773-1.491
5Y1.6253.543-1.918
10Y1.0593.543-2.484

1.4. Solvency of Unisem M Bhd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Unisem M Bhd assets are financed with debt.

  • Below 1 (100%) is considered healthy (always compare to Semiconductors & Semiconductor Equipment industry mean).
  • A Debt to Asset Ratio of 0.21 means that Unisem M Bhd assets are financed with 21.3% credit (debt) and the remaining percentage (100% - 21.3%) is financed by its owners/shareholders.

Let's take a look of the Debt to Asset Ratio trends of Unisem M Bhd:

  • The MRQ is 0.213. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.224. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.213TTM0.224-0.011
TTM0.224YOY0.2240.000
TTM0.2245Y0.216+0.008
5Y0.21610Y0.254-0.038
Compared to industry (Semiconductors & Semiconductor Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2130.191+0.022
TTM0.2240.190+0.034
YOY0.2240.209+0.015
5Y0.2160.184+0.032
10Y0.2540.217+0.037
1.4.2. Debt to Equity Ratio

Measures if Unisem M Bhd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy (always compare to Semiconductors & Semiconductor Equipment industry mean).
  • A Debt to Equity ratio of 27.1% means that company has RM0.27 debt for each RM1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Unisem M Bhd:

  • The MRQ is 0.271. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.289. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.271TTM0.289-0.018
TTM0.289YOY0.2890.000
TTM0.2895Y0.277+0.011
5Y0.27710Y0.359-0.081
Compared to industry (Semiconductors & Semiconductor Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2710.236+0.035
TTM0.2890.234+0.055
YOY0.2890.289+0.000
5Y0.2770.236+0.041
10Y0.3590.287+0.072

2. Market Valuation of Unisem M Bhd

2. Earnings
2.1. Price to Earnings Ratio

Measures how many years it takes to double your invested money in Unisem M Bhd.

  • Above 15 is considered overpriced but is hard to determine (always use industry average).
  • A PE ratio of 10.47 means the investor is paying RM10.47 for every RM1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Unisem M Bhd:

  • The EOD is 11.839. Good. +1
  • The MRQ is 10.473. Good. +1
  • The TTM is 33.596. Seems overpriced? -1
Trends
Current periodCompared to+/- 
EOD11.839MRQ10.473+1.366
MRQ10.473TTM33.596-23.123
TTM33.596YOY67.397-33.801
TTM33.5965Y155.083-121.487
5Y155.08310Y77.963+77.120
Compared to industry (Semiconductors & Semiconductor Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD11.83917.916-6.077
MRQ10.47321.319-10.846
TTM33.59633.5960.000
YOY67.39746.773+20.624
5Y155.08331.410+123.673
10Y77.96331.410+46.553
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Unisem M Bhd.

  • Lower is better
  • A PEG ratio of 1 means the investor is paying a fair price for the stock

Let's take a look of the Price Earnings to Growth Ratio trends of Unisem M Bhd:

  • The MRQ is 0.182. Very good. +2
  • The TTM is -2.448. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ0.182TTM-2.448+2.630
TTM-2.448YOY0.659-3.107
TTM-2.4485Y-2.695+0.247
5Y-2.69510Y-0.481-2.214
Compared to industry (Semiconductors & Semiconductor Equipment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1820.182+0.000
TTM-2.4480.281-2.729
YOY0.6590.256+0.403
5Y-2.6950.119-2.814
10Y-0.4810.154-0.635

2. Books
2.3. Price to Book Ratio

Measures if the stock price of Unisem M Bhd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Semiconductors & Semiconductor Equipment industry mean).
  • A PB ratio of 1.55 means the investor is paying RM1.55 for each RM1 in book value.

Let's take a look of the Price to Book Ratio trends of Unisem M Bhd:

  • The EOD is 1.753. Good. +1
  • The MRQ is 1.551. Good. +1
  • The TTM is 3.338. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
EOD1.753MRQ1.551+0.202
MRQ1.551TTM3.338-1.787
TTM3.338YOY5.113-1.775
TTM3.3385Y3.285+0.053
5Y3.28510Y2.708+0.577
Compared to industry (Semiconductors & Semiconductor Equipment)
PeriodCompanyIndustry (mean)+/- 
EOD1.7532.488-0.735
MRQ1.5512.230-0.679
TTM3.3383.617-0.279
YOY5.1134.664+0.449
5Y3.2853.456-0.171
10Y2.7083.456-0.748

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Unisem M Bhd compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Gains Per Share--0.1220.044+175%0.087+39%0.024+401%0.017+602%
Book Value Per Share--1.4831.377+8%1.191+25%1.101+35%0.968+53%
Current Ratio--2.3082.341-1%2.853-19%2.536-9%1.929+20%
Debt To Asset Ratio--0.2130.224-5%0.224-5%0.216-1%0.254-16%
Debt To Equity Ratio--0.2710.289-6%0.289-6%0.277-2%0.359-25%
Dividend Per Share---0.007-100%0.010-100%0.010-100%0.007-100%
Eps--0.1280.055+132%0.035+266%0.024+422%0.018+597%
Gains Per Share--0.1220.052+135%0.097+25%0.034+253%0.025+391%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.4440.202+120%0.141+214%0.096+362%0.073+508%
Operating Margin--0.4700.221+113%0.159+195%0.115+309%0.094+398%
Operating Ratio--0.8220.857-4%0.843-3%0.900-9%0.863-5%
Pb Ratio1.753+12%1.5513.338-54%5.113-70%3.285-53%2.708-43%
Pe Ratio11.839+12%10.47333.596-69%67.397-84%155.083-93%77.963-87%
Peg Ratio--0.182-2.448+1445%0.659-72%-2.695+1580%-0.481+364%
Price Per Share2.600+12%2.3004.513-49%6.193-63%3.710-38%2.770-17%
Quick Ratio--1.7361.776-2%2.282-24%1.625+7%1.059+64%
Return On Assets--0.0680.030+124%0.023+195%0.016+327%0.013+411%
Return On Equity--0.0860.039+123%0.030+190%0.020+326%0.016+424%
 EOD+0 -3MRQTTM+14 -4YOY+15 -35Y+15 -310Y+16 -2

3.2. Fundamental Score

Let's check the fundamental score of Unisem M Bhd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1511.839
Price to Book Ratio (EOD)Between0-11.753
Net Profit Margin (MRQ)Greater than00.444
Operating Margin (MRQ)Greater than00.470
Quick Ratio (MRQ)Greater than11.736
Current Ratio (MRQ)Greater than12.308
Debt to Asset Ratio (MRQ)Less than10.213
Debt to Equity Ratio (MRQ)Less than10.271
Return on Equity (MRQ)Greater than0.150.086
Return on Assets (MRQ)Greater than0.050.068
Total8/10 (80.0%)

3.3. Technical Score

Let's check the technical score of Unisem M Bhd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5044.513
Ma 20Greater thanMa 502.627
Ma 50Greater thanMa 1002.766
Ma 100Greater thanMa 2002.669
OpenGreater thanClose2.490
Total1/5 (20.0%)



Latest Balance Sheet

Balance Sheet of 2022-06-30. Currency in MYR. All numbers in thousands.

Summary
Total Assets3,039,048
Total Liabilities647,140
Total Stockholder Equity2,391,908
 As reported
Total Liabilities 647,140
Total Stockholder Equity+ 2,391,908
Total Assets = 3,039,048

Assets

Total Assets3,039,048
Total Current Assets1,155,537
Long-term Assets1,155,537
Total Current Assets
Cash And Cash Equivalents 627,600
Net Receivables 241,610
Inventory 286,133
Total Current Assets  (as reported)1,155,537
Total Current Assets  (calculated)1,155,343
+/- 194
Long-term Assets
Property Plant Equipment 1,866,786
Intangible Assets 16,725
Long-term Assets  (as reported)1,883,511
Long-term Assets  (calculated)1,883,511
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities500,774
Long-term Liabilities146,366
Total Stockholder Equity2,391,908
Total Current Liabilities
Short-term Debt 150,756
Short Long Term Debt 150,756
Accounts payable 345,095
Other Current Liabilities 4,923
Total Current Liabilities  (as reported)500,774
Total Current Liabilities  (calculated)651,530
+/- 150,756
Long-term Liabilities
Long term Debt 46,281
Long-term Liabilities  (as reported)146,366
Long-term Liabilities  (calculated)46,281
+/- 100,085
Total Stockholder Equity
Common Stock1,036,677
Retained Earnings 1,076,904
Other Stockholders Equity 278,327
Total Stockholder Equity (as reported)2,391,908
Total Stockholder Equity (calculated)2,391,908
+/-0
Other
Capital Stock1,036,677
Cash and Short Term Investments 627,600
Common Stock Shares Outstanding 1,613,079
Liabilities and Stockholders Equity 3,039,048
Net Debt -430,563
Net Invested Capital 2,588,945
Net Working Capital 654,763
Short Long Term Debt Total 197,037



Balance Sheet

Currency in MYR. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-31
> Total Assets 
1,772,416
1,841,143
1,805,784
1,778,180
1,753,632
1,747,311
1,717,009
1,572,815
1,481,384
1,431,035
1,474,361
1,484,002
1,532,851
1,553,393
1,786,048
1,690,750
1,627,933
1,614,262
1,650,164
1,786,164
1,805,376
1,790,731
1,805,080
1,845,061
1,776,645
1,783,990
1,773,775
1,803,593
1,804,304
1,818,708
1,803,224
1,772,487
1,891,822
1,858,923
1,883,773
2,271,546
2,551,235
2,677,709
2,780,122
2,782,961
2,843,587
3,039,048
3,039,0482,843,5872,782,9612,780,1222,677,7092,551,2352,271,5461,883,7731,858,9231,891,8221,772,4871,803,2241,818,7081,804,3041,803,5931,773,7751,783,9901,776,6451,845,0611,805,0801,790,7311,805,3761,786,1641,650,1641,614,2621,627,9331,690,7501,786,0481,553,3931,532,8511,484,0021,474,3611,431,0351,481,3841,572,8151,717,0091,747,3111,753,6321,778,1801,805,7841,841,1431,772,416
   > Total Current Assets 
376,399
430,979
407,388
393,991
387,590
393,854
378,453
346,168
310,563
299,949
340,922
345,944
361,670
373,865
511,567
485,520
481,655
478,159
506,692
632,624
626,782
625,989
660,270
724,509
657,654
674,697
665,563
690,882
659,741
629,454
633,725
655,350
709,376
643,207
656,023
1,039,842
1,202,748
1,219,088
1,228,214
1,128,686
1,045,869
1,155,537
1,155,5371,045,8691,128,6861,228,2141,219,0881,202,7481,039,842656,023643,207709,376655,350633,725629,454659,741690,882665,563674,697657,654724,509660,270625,989626,782632,624506,692478,159481,655485,520511,567373,865361,670345,944340,922299,949310,563346,168378,453393,854387,590393,991407,388430,979376,399
       Cash And Cash Equivalents 
30,425
57,701
35,927
73,005
64,285
107,343
106,758
95,884
40,728
22,977
30,760
51,032
46,859
43,114
134,767
133,008
163,622
145,342
161,146
253,788
244,756
241,644
257,691
348,659
296,126
291,162
274,036
344,110
300,290
286,670
282,150
342,803
408,465
278,203
294,132
664,095
800,938
782,816
792,523
655,959
553,636
627,600
627,600553,636655,959792,523782,816800,938664,095294,132278,203408,465342,803282,150286,670300,290344,110274,036291,162296,126348,659257,691241,644244,756253,788161,146145,342163,622133,008134,76743,11446,85951,03230,76022,97740,72895,884106,758107,34364,28573,00535,92757,70130,425
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000004,000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
202,000
241,000
217,000
198,000
0
0
0
0
0
0
0
0
0
0
0
0
0
167,547
158,321
145,264
189,519
186,015
179,182
202,831
206,010
174,943
200,455
210,266
241,610
241,610210,266200,455174,943206,010202,831179,182186,015189,519145,264158,321167,5470000000000000198,000217,000241,000202,0000000000000000
       Inventory 
150,036
160,340
152,178
134,798
124,351
120,766
112,320
103,689
108,413
108,690
119,732
122,599
127,873
129,083
135,588
129,699
119,789
128,581
135,331
139,408
154,937
165,259
165,604
162,677
164,389
173,139
173,677
177,557
170,575
167,272
165,960
154,026
154,850
174,968
173,799
176,110
189,434
215,291
251,536
260,492
270,072
286,133
286,133270,072260,492251,536215,291189,434176,110173,799174,968154,850154,026165,960167,272170,575177,557173,677173,139164,389162,677165,604165,259154,937139,408135,331128,581119,789129,699135,588129,083127,873122,599119,732108,690108,413103,689112,320120,766124,351134,798152,178160,340150,036
       Other Current Assets 
195,938
212,938
219,283
186,188
198,954
165,745
159,375
146,595
161,422
168,282
190,430
172,313
186,938
201,668
241,212
222,813
198,244
204,236
210,215
239,428
227,089
219,086
236,975
213,173
197,139
210,396
217,850
169,215
188,876
175,512
185,615
158,521
146,061
190,036
188,092
199,637
212,376
220,981
184,155
212,235
222,161
241,804
241,804222,161212,235184,155220,981212,376199,637188,092190,036146,061158,521185,615175,512188,876169,215217,850210,396197,139213,173236,975219,086227,089239,428210,215204,236198,244222,813241,212201,668186,938172,313190,430168,282161,422146,595159,375165,745198,954186,188219,283212,938195,938
   > Long-term Assets 
1,396,017
1,410,164
1,398,396
1,384,189
1,366,042
1,353,457
1,338,556
1,226,647
1,170,821
1,131,086
1,133,439
1,138,058
1,171,181
1,179,528
1,274,481
1,205,230
1,146,278
1,136,103
1,143,472
1,153,540
1,178,594
1,164,742
1,144,810
1,120,552
1,118,991
1,109,293
1,108,212
1,112,711
1,144,563
1,189,254
1,169,499
1,117,137
1,182,446
1,215,716
1,227,750
1,231,704
1,348,487
1,458,621
1,551,908
1,654,275
1,797,718
1,883,511
1,883,5111,797,7181,654,2751,551,9081,458,6211,348,4871,231,7041,227,7501,215,7161,182,4461,117,1371,169,4991,189,2541,144,5631,112,7111,108,2121,109,2931,118,9911,120,5521,144,8101,164,7421,178,5941,153,5401,143,4721,136,1031,146,2781,205,2301,274,4811,179,5281,171,1811,138,0581,133,4391,131,0861,170,8211,226,6471,338,5561,353,4571,366,0421,384,1891,398,3961,410,1641,396,017
       Property Plant Equipment 
1,283,426
1,295,063
1,286,032
1,272,707
1,253,206
1,242,284
1,227,739
1,193,942
1,138,938
1,102,094
1,105,783
1,109,554
1,151,055
1,160,021
1,255,322
1,177,693
1,120,497
1,110,979
1,118,753
1,128,975
1,154,804
1,141,831
1,122,606
1,099,138
1,098,422
1,089,291
1,088,281
1,094,094
1,126,157
1,171,051
1,151,715
1,100,076
1,165,176
1,198,565
1,210,628
1,231,704
1,322,719
1,441,828
1,535,117
1,654,275
1,780,898
1,866,786
1,866,7861,780,8981,654,2751,535,1171,441,8281,322,7191,231,7041,210,6281,198,5651,165,1761,100,0761,151,7151,171,0511,126,1571,094,0941,088,2811,089,2911,098,4221,099,1381,122,6061,141,8311,154,8041,128,9751,118,7531,110,9791,120,4971,177,6931,255,3221,160,0211,151,0551,109,5541,105,7831,102,0941,138,9381,193,9421,227,7391,242,2841,253,2061,272,7071,286,0321,295,0631,283,426
       Goodwill 
65,206
67,236
65,101
65,106
65,812
66,977
68,262
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000068,26266,97765,81265,10665,10167,23665,206
       Intangible Assets 
15,892
15,342
14,690
31,794
31,226
30,776
30,311
29,844
28,927
28,073
27,656
27,487
19,085
18,459
18,052
26,354
24,651
23,994
23,574
23,336
22,565
21,694
20,986
20,065
19,227
18,487
18,112
17,901
18,306
18,103
17,784
17,061
17,270
17,151
17,122
0
16,750
16,793
16,791
0
16,820
16,725
16,72516,820016,79116,79316,750017,12217,15117,27017,06117,78418,10318,30617,90118,11218,48719,22720,06520,98621,69422,56523,33623,57423,99424,65126,35418,05218,45919,08527,48727,65628,07328,92729,84430,31130,77631,22631,79414,69015,34215,892
       Long-term Assets Other 
19,693
19,889
19,086
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-2
0
0
0
0
9,018
0
0
0
0
0
000009,0180000-2000000000000000000000000000019,08619,88919,693
> Total Liabilities 
705,142
776,693
750,199
738,705
717,044
712,761
666,130
604,677
517,336
479,797
480,078
451,833
441,739
406,466
439,830
334,604
306,173
281,176
287,297
367,156
345,063
328,263
326,956
382,318
315,469
337,769
322,478
365,466
352,090
380,851
403,059
417,232
519,075
469,264
447,231
498,750
569,914
578,806
648,755
616,843
648,070
647,140
647,140648,070616,843648,755578,806569,914498,750447,231469,264519,075417,232403,059380,851352,090365,466322,478337,769315,469382,318326,956328,263345,063367,156287,297281,176306,173334,604439,830406,466441,739451,833480,078479,797517,336604,677666,130712,761717,044738,705750,199776,693705,142
   > Total Current Liabilities 
462,735
511,798
491,072
471,930
454,370
457,362
403,908
419,687
377,484
375,498
392,341
370,971
361,686
362,733
395,009
278,241
251,015
227,190
233,664
303,207
283,989
270,948
272,316
320,360
255,425
277,732
237,987
294,371
236,688
247,606
245,724
254,353
310,978
275,436
266,210
328,288
411,983
426,376
488,312
463,760
495,817
500,774
500,774495,817463,760488,312426,376411,983328,288266,210275,436310,978254,353245,724247,606236,688294,371237,987277,732255,425320,360272,316270,948283,989303,207233,664227,190251,015278,241395,009362,733361,686370,971392,341375,498377,484419,687403,908457,362454,370471,930491,072511,798462,735
       Short-term Debt 
251,606
274,039
262,215
276,243
266,151
270,192
246,837
275,846
235,280
236,809
228,275
204,145
169,363
153,283
162,404
91,356
76,760
39,868
35,000
36,131
38,049
38,125
37,026
35,972
34,633
36,413
35,517
62,139
47,558
66,189
70,017
53,471
62,862
62,438
60,546
98,838
101,792
102,013
102,829
118,684
152,816
150,756
150,756152,816118,684102,829102,013101,79298,83860,54662,43862,86253,47170,01766,18947,55862,13935,51736,41334,63335,97237,02638,12538,04936,13135,00039,86876,76091,356162,404153,283169,363204,145228,275236,809235,280275,846246,837270,192266,151276,243262,215274,039251,606
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
161,000
165,000
110,000
98,000
0
0
0
0
0
0
0
0
0
0
0
0
0
70,017
53,471
62,862
62,438
60,546
98,838
101,792
102,013
102,829
118,684
152,816
150,756
150,756152,816118,684102,829102,013101,79298,83860,54662,43862,86253,47170,017000000000000098,000110,000165,000161,0000000000000000
       Accounts payable 
211,129
237,759
228,857
97,557
186,476
184,503
155,647
60,823
137,233
133,252
155,424
61,393
187,944
204,081
224,426
65,013
170,809
183,563
193,963
93,483
239,584
225,460
229,308
89,431
217,248
237,317
198,917
85,783
189,130
181,417
174,692
72,138
237,856
210,385
203,586
71,974
302,812
320,194
379,633
96,855
341,142
345,095
345,095341,14296,855379,633320,194302,81271,974203,586210,385237,85672,138174,692181,417189,13085,783198,917237,317217,24889,431229,308225,460239,58493,483193,963183,563170,80965,013224,426204,081187,94461,393155,424133,252137,23360,823155,647184,503186,47697,557228,857237,759211,129
       Other Current Liabilities 
0
0
0
98,130
1,743
2,667
1,424
83,018
4,971
5,437
8,642
105,433
4,379
5,369
8,179
121,872
3,446
3,759
4,701
173,593
6,356
7,363
5,982
194,957
3,544
4,002
3,553
146,449
0
0
1,015
128,744
10,260
2,613
2,078
157,476
7,379
4,169
5,850
248,221
1,859
4,923
4,9231,859248,2215,8504,1697,379157,4762,0782,61310,260128,7441,01500146,4493,5534,0023,544194,9575,9827,3636,356173,5934,7013,7593,446121,8728,1795,3694,379105,4338,6425,4374,97183,0181,4242,6671,74398,130000
   > Long-term Liabilities 
242,407
264,895
259,127
266,775
262,674
255,399
262,222
184,990
139,852
104,299
87,737
80,862
80,053
43,733
44,821
56,363
55,158
53,986
53,633
63,949
61,074
57,315
54,640
61,958
60,044
60,037
84,491
71,095
115,402
133,245
157,335
162,879
208,097
193,828
181,021
170,462
157,931
152,430
160,443
153,083
152,253
146,366
146,366152,253153,083160,443152,430157,931170,462181,021193,828208,097162,879157,335133,245115,40271,09584,49160,03760,04461,95854,64057,31561,07463,94953,63353,98655,15856,36344,82143,73380,05380,86287,737104,299139,852184,990262,222255,399262,674266,775259,127264,895242,407
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
127,277
108,562
96,715
81,801
67,210
56,241
50,454
0
050,45456,24167,21081,80196,715108,562127,2770000000000000000000000000000000000
> Total Stockholder Equity
1,054,925
1,052,278
1,043,387
1,027,947
1,025,597
1,024,130
1,040,922
960,522
956,840
944,378
987,414
1,025,252
1,083,865
1,143,772
1,342,607
1,351,845
1,316,892
1,328,089
1,357,690
1,413,653
1,454,483
1,456,216
1,471,370
1,455,445
1,453,607
1,438,719
1,443,936
1,430,830
1,444,933
1,430,799
1,393,441
1,355,255
1,372,747
1,389,659
1,436,542
1,772,796
1,981,321
2,098,903
2,131,367
2,166,118
2,195,517
2,391,908
2,391,9082,195,5172,166,1182,131,3672,098,9031,981,3211,772,7961,436,5421,389,6591,372,7471,355,2551,393,4411,430,7991,444,9331,430,8301,443,9361,438,7191,453,6071,455,4451,471,3701,456,2161,454,4831,413,6531,357,6901,328,0891,316,8921,351,8451,342,6071,143,7721,083,8651,025,252987,414944,378956,840960,5221,040,9221,024,1301,025,5971,027,9471,043,3871,052,2781,054,925
   Common Stock
337,081
337,115
337,115
337,115
337,115
337,115
337,115
337,115
337,115
337,115
337,115
337,115
337,115
347,124
366,915
366,915
366,915
366,915
366,915
366,915
366,915
595,367
595,367
595,367
595,367
595,367
595,367
595,367
595,367
595,367
595,367
595,367
595,367
595,367
595,367
876,118
1,036,677
1,036,677
1,036,677
1,036,677
1,036,677
1,036,677
1,036,6771,036,6771,036,6771,036,6771,036,6771,036,677876,118595,367595,367595,367595,367595,367595,367595,367595,367595,367595,367595,367595,367595,367595,367366,915366,915366,915366,915366,915366,915366,915347,124337,115337,115337,115337,115337,115337,115337,115337,115337,115337,115337,115337,115337,081
   Retained Earnings Total Equity000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 000000000000000000000000000000000000000000
   Capital Surplus 000000000000000000000000000000000000000000
   Treasury Stock00000-15,888-15,888-15,888-15,888-15,888-15,8880000000000000000000000000000000
   Other Stockholders Equity 
717,844
715,163
706,272
690,832
688,482
687,015
703,807
623,407
619,725
607,263
650,299
688,137
746,750
796,648
975,692
984,930
949,977
961,174
990,775
1,046,738
1,087,568
860,849
876,003
860,078
858,240
843,352
848,569
159,093
849,566
835,432
798,074
149,166
777,380
794,292
177,670
196,408
214,959
245,584
253,907
276,828
287,794
278,327
278,327287,794276,828253,907245,584214,959196,408177,670794,292777,380149,166798,074835,432849,566159,093848,569843,352858,240860,078876,003860,8491,087,5681,046,738990,775961,174949,977984,930975,692796,648746,750688,137650,299607,263619,725623,407703,807687,015688,482690,832706,272715,163717,844



Balance Sheet

Currency in MYR. All numbers in thousands.




Cash Flow

Currency in MYR. All numbers in thousands.




Income Statement

Currency in MYR. All numbers in thousands.


Latest Income Statement (annual, 2021-12-31)

Gross Profit (+$)
totalRevenue1,568,923
Cost of Revenue-530,226
Gross Profit1,038,6971,038,697
 
Operating Income (+$)
Gross Profit1,038,697
Operating Expense-821,295
Operating Income225,010217,402
 
Operating Expense (+$)
Research Development-
Selling General Administrative387,653
Selling And Marketing Expenses-
Operating Expense821,295387,653
 
Net Interest Income (+$)
Interest Income-2,382
Interest Expense-2,689
Net Interest Income7,742-5,071
 
Pretax Income (+$)
Operating Income225,010
Net Interest Income7,742
Other Non-Operating Income Expenses-
Income Before Tax (EBT)222,628225,010
EBIT - interestExpense = 222,160
222,160
200,464
Interest Expense2,689
Earnings Before Interest and Taxes (ebit)224,849225,317
Earnings Before Interest and Taxes (ebitda)418,078
 
After tax Income (+$)
Income Before Tax222,628
Tax Provision-24,385
Net Income From Continuing Ops198,243198,243
Net Income197,775
Net Income Applicable To Common Shares197,775
 
Non-recurring Events
Discontinued Operations-
Extraordinary Items-468
Effect of Accounting Charges-
Other Items-
Non Recurring-
Other Operating Expenses1,351,521
Total Other Income/Expenses Net--7,742
 

Comments

Join the conversation.

Leave a comment

Stay informed with my latest content.

Subscribe to my newsletter and receive an email as soon as I add content to PenkeTrading.com.


By clicking Register, you agree to the General Terms and Conditions.
Penke's Market Notifications
GBT.PA
now

I found you a STOCH Bearish Hidden Divergence on the daily chart of GBT.PA.

GBT.PA Daily Candlestick Chart
SC04.F
1 minute ago

I found you a Death Cross on the daily chart of SC04.F.

SC04.F Daily Candlestick Chart
PAH3.F
1 minute ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of PAH3.F.

PAH3.F Daily Candlestick Chart
JSRI.F
3 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of JSRI.F.

JSRI.F Daily Candlestick Chart
ESEE.F
6 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of ESEE.F.

ESEE.F Daily Candlestick Chart
EJAP.F
6 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of EJAP.F.

EJAP.F Daily Candlestick Chart
ICGA.F
11 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of ICGA.F.

ICGA.F Daily Candlestick Chart
UPAB.AS
14 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of UPAB.AS.

UPAB.AS Daily Candlestick Chart
PFE.XETRA
34 minutes ago

I found you a Death Cross on the daily chart of PFE.XETRA.

PFE.XETRA Daily Candlestick Chart
IS0X.XETRA
40 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of IS0X.XETRA.

IS0X.XETRA Daily Candlestick Chart
IS0S.XETRA
40 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of IS0S.XETRA.

IS0S.XETRA Daily Candlestick Chart
XUEK.XETRA
42 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of XUEK.XETRA.

XUEK.XETRA Daily Candlestick Chart
IBC9.XETRA
42 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of IBC9.XETRA.

IBC9.XETRA Daily Candlestick Chart
XMK9.XETRA
42 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of XMK9.XETRA.

XMK9.XETRA Daily Candlestick Chart
XAIX.XETRA
42 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of XAIX.XETRA.

XAIX.XETRA Daily Candlestick Chart
EUN1.XETRA
42 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of EUN1.XETRA.

EUN1.XETRA Daily Candlestick Chart
EMNE.XETRA
42 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of EMNE.XETRA.

EMNE.XETRA Daily Candlestick Chart
DX2D.XETRA
42 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of DX2D.XETRA.

DX2D.XETRA Daily Candlestick Chart
36B5.XETRA
42 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of 36B5.XETRA.

36B5.XETRA Daily Candlestick Chart
AWSR.LSE
42 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of AWSR.LSE.

AWSR.LSE Daily Candlestick Chart
AWSG.LSE
42 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of AWSG.LSE.

AWSG.LSE Daily Candlestick Chart
CI2U.LSE
42 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of CI2U.LSE.

CI2U.LSE Daily Candlestick Chart
VFEM.LSE
43 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of VFEM.LSE.

VFEM.LSE Daily Candlestick Chart
ROBO.LSE
43 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of ROBO.LSE.

ROBO.LSE Daily Candlestick Chart
ARIX.LSE
44 minutes ago

I found you a Oversold RSI (Relative Strength Index) on the daily chart of ARIX.LSE.

ARIX.LSE Daily Candlestick Chart