Unisem (M) Berhad (KLSE:UNISEM)
Malaysia
· Delayed Price · Currency is MYR 3.470
+0.170 (5.15%)
At close: Apr 28, 2026
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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Operating Revenue | 1,913 | 1,872 | 1,581 | 1,440 | 1,782 | 1,569 | Upgrade
|
| Other Revenue | - | - | - | - | -2.54 | -2.52 | Upgrade
|
| Revenue | 1,913 | 1,872 | 1,581 | 1,440 | 1,779 | 1,566 | Upgrade
|
| Revenue Growth (YoY) | 16.68% | 18.42% | 9.81% | -19.09% | 13.59% | 22.17% | Upgrade
|
| Cost of Revenue | 808.29 | 749.75 | 599.04 | 531.76 | 632.92 | 530.23 | Upgrade
|
| Gross Profit | 1,105 | 1,122 | 981.83 | 907.93 | 1,146 | 1,036 | Upgrade
|
| Selling, General & Admin | 484.84 | 483.93 | 416.69 | 379.99 | 405.03 | 387.96 | Upgrade
|
| Amortization of Goodwill & Intangibles | 0.87 | 0.87 | 0.52 | 0.35 | - | - | Upgrade
|
| Other Operating Expenses | 299.11 | 297.11 | 271.77 | 222.43 | 261.87 | 240.41 | Upgrade
|
| Operating Expenses | 1,030 | 1,027 | 906.56 | 814.12 | 871.57 | 821.6 | Upgrade
|
| Operating Income | 75.05 | 95.38 | 75.27 | 93.81 | 274.81 | 214.58 | Upgrade
|
| Interest Expense | -14.46 | -12.85 | -6.97 | -9.41 | -5.25 | -2.38 | Upgrade
|
| Interest & Investment Income | 6.85 | 6.85 | 14.01 | 16.02 | 10.18 | 10.88 | Upgrade
|
| Other Non Operating Income (Expenses) | - | - | - | - | -0.5 | -0.45 | Upgrade
|
| EBT Excluding Unusual Items | 67.45 | 89.39 | 82.31 | 100.41 | 279.25 | 222.63 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | - | - | 0.43 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 23.77 | 23.77 | - | - | - | - | Upgrade
|
| Pretax Income | 91.22 | 113.16 | 82.31 | 100.41 | 279.68 | 222.63 | Upgrade
|
| Income Tax Expense | 23.93 | 26.51 | 21.65 | 18.47 | 36.27 | 24.39 | Upgrade
|
| Earnings From Continuing Operations | 67.29 | 86.65 | 60.67 | 81.95 | 243.41 | 198.24 | Upgrade
|
| Earnings From Discontinued Operations | - | - | - | -1.71 | 141.95 | -0.47 | Upgrade
|
| Net Income to Company | 67.29 | 86.65 | 60.67 | 80.24 | 385.36 | 197.78 | Upgrade
|
| Net Income | 67.29 | 86.65 | 60.67 | 80.24 | 385.36 | 197.78 | Upgrade
|
| Net Income to Common | 67.29 | 86.65 | 60.67 | 80.24 | 385.36 | 197.78 | Upgrade
|
| Net Income Growth | 15.60% | 42.83% | -24.39% | -79.18% | 94.85% | 38.51% | Upgrade
|
| Shares Outstanding (Basic) | 1,613 | 1,613 | 1,613 | 1,613 | 1,613 | 1,605 | Upgrade
|
| Shares Outstanding (Diluted) | 1,613 | 1,613 | 1,613 | 1,613 | 1,613 | 1,605 | Upgrade
|
| Shares Change (YoY) | - | - | - | - | 0.51% | 9.71% | Upgrade
|
| EPS (Basic) | 0.04 | 0.05 | 0.04 | 0.05 | 0.24 | 0.12 | Upgrade
|
| EPS (Diluted) | 0.04 | 0.05 | 0.04 | 0.05 | 0.24 | 0.12 | Upgrade
|
| EPS Growth | 15.60% | 42.83% | -24.39% | -79.18% | 93.85% | 26.25% | Upgrade
|
| Free Cash Flow | -146.24 | -164.45 | -3.56 | 18.47 | -190.73 | -145.88 | Upgrade
|
| Free Cash Flow Per Share | -0.09 | -0.10 | -0.00 | 0.01 | -0.12 | -0.09 | Upgrade
|
| Dividend Per Share | 0.050 | 0.070 | 0.080 | 0.080 | 0.060 | 0.050 | Upgrade
|
| Dividend Growth | -37.50% | -12.50% | - | 33.33% | 20.00% | 66.67% | Upgrade
|
| Gross Margin | 57.75% | 59.95% | 62.11% | 63.06% | 64.43% | 66.15% | Upgrade
|
| Operating Margin | 3.92% | 5.10% | 4.76% | 6.52% | 15.45% | 13.70% | Upgrade
|
| Profit Margin | 3.52% | 4.63% | 3.84% | 5.57% | 21.66% | 12.63% | Upgrade
|
| Free Cash Flow Margin | -7.64% | -8.78% | -0.22% | 1.28% | -10.72% | -9.31% | Upgrade
|
| EBITDA | 325.92 | 340.41 | 292.86 | 305.17 | 479.49 | 407.81 | Upgrade
|
| EBITDA Margin | 17.04% | 18.18% | 18.52% | 21.20% | 26.95% | 26.04% | Upgrade
|
| D&A For EBITDA | 250.86 | 245.03 | 217.58 | 211.36 | 204.67 | 193.23 | Upgrade
|
| EBIT | 75.05 | 95.38 | 75.27 | 93.81 | 274.81 | 214.58 | Upgrade
|
| EBIT Margin | 3.92% | 5.10% | 4.76% | 6.52% | 15.45% | 13.70% | Upgrade
|
| Effective Tax Rate | 26.24% | 23.43% | 26.30% | 18.39% | 12.97% | 10.95% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.