U

Unisem (M) Bhd
KLSE:UNISEM

Watchlist Manager
Unisem (M) Bhd
KLSE:UNISEM
Watchlist
Price: 2.96 MYR -0.67% Market Closed
Market Cap: 4.8B MYR
Have any thoughts about
Unisem (M) Bhd?
Write Note

Income Statement

Earnings Waterfall
Unisem (M) Bhd

Revenue
1.5B MYR
Cost of Revenue
-1.1B MYR
Gross Profit
326.4m MYR
Operating Expenses
-228.7m MYR
Operating Income
97.7m MYR
Other Expenses
-26.1m MYR
Net Income
71.7m MYR

Income Statement
Unisem (M) Bhd

Rotate your device to view
Income Statement
Currency: MYR
Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Revenue
Revenue
974
N/A
1 000
+3%
1 038
+4%
1 090
+5%
1 138
+4%
1 194
+5%
1 260
+6%
1 298
+3%
1 320
+2%
1 313
-1%
1 323
+1%
1 365
+3%
1 410
+3%
1 470
+4%
1 466
0%
1 427
-3%
1 405
-2%
1 377
-2%
1 351
-2%
1 294
-4%
1 231
-5%
1 167
-5%
1 120
-4%
1 111
-1%
1 140
+3%
1 208
+6%
1 289
+7%
1 408
+9%
1 500
+7%
1 509
+1%
1 569
+4%
1 619
+3%
1 681
+4%
1 755
+4%
1 782
+2%
1 711
-4%
1 626
-5%
1 543
-5%
1 440
-7%
1 450
+1%
1 466
+1%
Gross Profit
Cost of Revenue
(834)
(829)
(337)
(790)
(817)
(854)
(387)
(901)
(919)
(928)
(430)
(951)
(987)
(1 036)
(509)
(1 061)
(1 061)
(1 052)
(488)
(1 137)
(1 078)
(1 019)
(362)
(817)
(828)
(862)
(419)
(983)
(1 054)
(1 079)
(530)
(1 145)
(1 190)
(1 243)
(633)
(1 209)
(1 179)
(1 135)
(532)
(1 115)
(1 140)
Gross Profit
140
N/A
172
+23%
702
+309%
301
-57%
320
+6%
340
+6%
874
+157%
397
-55%
402
+1%
385
-4%
893
+132%
415
-54%
424
+2%
434
+2%
957
+120%
366
-62%
344
-6%
326
-5%
863
+165%
157
-82%
154
-2%
148
-4%
758
+412%
294
-61%
312
+6%
346
+11%
870
+151%
426
-51%
446
+5%
430
-4%
1 039
+141%
475
-54%
492
+4%
512
+4%
1 149
+124%
502
-56%
447
-11%
407
-9%
908
+123%
336
-63%
326
-3%
Operating Income
Operating Expenses
(178)
(179)
(599)
(186)
(186)
(194)
(692)
(204)
(203)
(189)
(706)
(211)
(214)
(224)
(779)
(225)
(214)
(202)
(754)
(37)
(41)
(43)
(661)
(194)
(199)
(210)
(705)
(215)
(215)
(207)
(825)
(243)
(241)
(244)
(874)
(261)
(257)
(256)
(814)
(229)
(229)
Selling, General & Administrative
0
0
(270)
0
0
0
(313)
0
0
0
(341)
0
0
0
(387)
0
0
0
(380)
0
0
0
(308)
0
0
0
(316)
0
0
0
(388)
0
0
0
(404)
0
0
0
(380)
0
0
Depreciation & Amortization
0
0
(157)
0
0
0
(174)
0
0
0
(167)
0
0
0
(165)
0
0
0
(163)
0
0
0
(155)
0
0
0
(167)
0
0
0
(193)
0
0
0
(205)
0
0
0
(211)
0
0
Other Operating Expenses
(178)
(179)
(172)
(186)
(186)
(195)
(205)
(204)
(203)
(189)
(198)
(211)
(214)
(224)
(227)
(225)
(214)
(202)
(211)
(37)
(41)
(43)
(199)
(194)
(199)
(210)
(222)
(215)
(215)
(207)
(244)
(243)
(241)
(244)
(265)
(260)
(257)
(256)
(223)
(229)
(229)
Operating Income
(38)
N/A
(7)
+82%
103
N/A
114
+12%
134
+17%
146
+9%
182
+25%
193
+6%
199
+3%
196
-2%
187
-4%
204
+9%
209
+3%
211
+1%
178
-15%
141
-21%
129
-8%
124
-4%
109
-12%
120
+10%
113
-6%
105
-7%
96
-9%
100
+4%
113
+13%
137
+21%
165
+21%
211
+28%
231
+10%
223
-3%
214
-4%
231
+8%
251
+8%
268
+7%
275
+3%
242
-12%
190
-21%
151
-20%
94
-38%
107
+14%
98
-9%
Pre-Tax Income
Interest Income Expense
(19)
(17)
(15)
(14)
(13)
(12)
(8)
(8)
(7)
(7)
0
(3)
(2)
(2)
3
(2)
(3)
(3)
2
(3)
(3)
(3)
2
(5)
(6)
(5)
(1)
(4)
(3)
(3)
8
(2)
(3)
(4)
5
(7)
(9)
(10)
(3)
(8)
(6)
Non-Reccuring Items
0
0
(3)
0
0
0
(1)
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
Total Other Income
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
0
0
0
9
0
0
Pre-Tax Income
(58)
N/A
(24)
+58%
85
N/A
100
+19%
121
+20%
134
+11%
173
+29%
185
+7%
191
+4%
189
-1%
187
-1%
200
+7%
206
+3%
207
+1%
181
-13%
138
-24%
126
-9%
120
-5%
111
-7%
117
+5%
110
-6%
102
-7%
98
-4%
95
-4%
107
+13%
131
+23%
164
+25%
207
+26%
228
+10%
220
-3%
223
+1%
229
+3%
248
+8%
264
+7%
280
+6%
234
-16%
181
-23%
141
-22%
100
-29%
99
-2%
92
-7%
Net Income
Tax Provision
(17)
(23)
(17)
(18)
(17)
(17)
(16)
(16)
(17)
(17)
(24)
(26)
(28)
(27)
(19)
(15)
(15)
(15)
(15)
(15)
(16)
(19)
(19)
(23)
(24)
(23)
(21)
(24)
(24)
(25)
(24)
(25)
(29)
(29)
(36)
(32)
(25)
(23)
(18)
(18)
(18)
Income from Continuing Operations
(75)
(47)
68
83
104
118
157
169
175
173
163
174
178
180
161
122
111
105
96
102
94
83
79
72
83
108
143
183
204
195
198
204
219
235
243
202
156
118
82
81
73
Income to Minority Interest
4
3
1
(0)
(1)
(1)
(2)
(2)
(2)
(2)
(1)
(1)
(1)
(2)
(2)
(2)
(1)
(1)
0
0
0
1
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
(71)
N/A
(44)
+39%
68
N/A
83
+21%
103
+25%
116
+13%
156
+34%
167
+7%
173
+4%
171
-1%
162
-5%
172
+6%
177
+3%
179
+1%
159
-11%
121
-24%
110
-9%
104
-5%
96
-8%
96
0%
79
-17%
41
-48%
(10)
N/A
(18)
-93%
1
N/A
55
+4 900%
143
+160%
191
+34%
212
+11%
201
-5%
198
-2%
203
+3%
354
+74%
376
+6%
385
+3%
345
-11%
163
-53%
119
-27%
80
-33%
79
-2%
72
-9%
EPS (Diluted)
-0.05
N/A
-0.03
+40%
0.1
N/A
0.07
-30%
0.08
+14%
0.09
+13%
0.22
+144%
0.11
-50%
0.12
+9%
0.12
N/A
0.11
-8%
0.12
+9%
0.12
N/A
0.12
N/A
0.11
-8%
0.08
-27%
0.07
-13%
0.06
-14%
0.07
+17%
0.07
N/A
0.07
N/A
0.02
-71%
0
N/A
-0.01
N/A
0
N/A
0.03
N/A
0.1
+233%
0.12
+20%
0.13
+8%
0.13
N/A
0.12
-8%
0.13
+8%
0.21
+62%
0.23
+10%
0.23
N/A
0.21
-9%
0.09
-57%
0.07
-22%
0.05
-29%
0.04
-20%
0.04
N/A

See Also

Discover More