Unisem M Bhd

Unisem M Bhd

5005 · KLSE · Technology / Semiconductors

3.35MYR-0.10 (-2.90%)

Price History

Full chart

Market Stats

Previous Close3.45
Open3.45
Day Range3.34 – 3.49
52-Week Range2.53 – 5.38
Volume3.70M
Market Cap7.01B
P/E (TTM)102.25
Forward P/E33.22
EPS0.04
Dividend Yield0.98%
Beta1.26
50-Day Avg4.27
200-Day Avg3.90

About

Unisem (M) Berhad, together with its subsidiaries, provides semiconductor assembly and test services for electronic companies in Asia, Europe, and the United States. The company offers packaging and leadframe packaging services including advanced integrated circuit packaging technology, such as wafer bump, redistribution layer design and fabrication, flip chip interconnect, and wafer level chip scale packaging, as well as a range of leadframe and substrate integrated circuit packages. It also provides test services comprising wafer probe and final testing on test equipment covering test platforms, such as radio frequency, analog, digital, and mixed signal; and test related services comprising reliability testing, thermal and electrical characterization, dry pack, and tape and reel. In addition, the company offers turnkey services, including design, assembly, test, failure analysis, warehousing, and drop-ship services. Further, the company engages in marketing, administrative, and other support services. It serves its products to the fabless companies and integrated device manufacturers. The company was incorporated in 1989 and is headquartered in Kuala Lumpur, Malaysia.

Company Details

  • SectorTechnology
  • IndustrySemiconductors
  • CEOMr. Sin Tet Chia
  • Employees3.65K
  • HeadquartersUnit 32-01, Level 32, Tower A, Kuala Lumpur, Malaysia, 59200, Malaysia
  • Websitehttps://www.unisemgroup.com

Leadership

  • Mr. Sin Tet ChiaExecutive Chairman & Group MD · b. 1949
  • Mr. Mong Tet ChiaExecutive Director of Group Finance & Executive Director · b. 1951
  • Mr. Jhet-Wern ChiaExecutive Director · b. 1980
  • Ms. Wai Ling WongVice President of Group Finance · b. 1975
  • Mr. Jee Kheong LeeChief Operating Officer
  • Mr. Kwai Hong WongChief Technology Officer
  • Mr. Suan Hong QuekChief Operating Officer of Unisem Chengdu - China · b. 1950
  • Ms. Mee Jiun SumCompany Secretary · b. 1983
  • Thiam Chai TeeCompany Secretary

Financials

Income Statement

Currency: MYR2006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue692.75M972.48M1.23B1.04B1.40B1.16B1.09B990.55M1.04B1.26B1.32B1.47B1.35B1.25B1.29B1.57B1.78B1.44B1.58B1.87B
Growth (%)-+40.38%+26.83%-15.98%+34.62%-16.79%-5.94%-9.29%+4.82%+21.40%+4.95%+10.81%-7.81%-7.41%+3.04%+21.69%+13.57%-19.20%+9.81%+18.42%
Cost of Revenue220.00M375.03M509.41M400.44M579.23M513.38M459.43M378.75M336.73M386.61M429.87M508.55M488.49M423.28M418.86M530.23M632.92M1.11B599.04M1.73B
Gross Profit472.75M597.45M723.97M635.87M815.85M647.48M632.51M611.81M701.55M873.82M892.91M957.18M862.79M827.92M870.43M1.04B1.15B325.33M981.83M138.45M
Gross Margin68.24%61.44%58.70%61.36%58.48%55.78%57.93%61.76%67.57%69.33%67.50%65.30%63.85%66.17%67.51%66.20%64.48%22.60%62.11%7.40%
Operating Expense396.05M478.49M621.21M542.05M619.29M623.47M637.08M611.68M600.59M690.69M718.36M769.21M763.16M782.46M701.69M813.38M864.15M236.08M906.56M36.22M
Operating Income76.70M118.96M102.76M93.81M196.56M24.01M-4.57M127.00K100.96M183.13M174.55M187.97M99.63M45.47M168.74M225.32M284.77M89.25M75.27M102.23M
Operating Margin11.07%12.23%8.33%9.05%14.09%2.07%-0.42%0.01%9.72%14.53%13.20%12.82%7.37%3.63%13.09%14.36%15.98%6.20%4.76%5.46%
EBITDA245.08M279.02M268.68M246.20M363.69M192.27M150.86M89.83M255.45M358.28M360.76M351.15M279.30M268.70M337.82M418.55M489.87M321.67M307.38M348.13M
EBITDA Margin35.38%28.69%21.78%23.76%26.07%16.56%13.82%9.07%24.60%28.43%27.27%23.96%20.67%21.48%26.20%26.68%27.49%22.34%19.44%18.60%
Net Income78.27M119.09M19.84M61.82M181.94M19.73M-32.31M-105.37M68.42M155.54M162.29M159.46M95.83M-10.26M142.79M197.78M243.41M80.24M60.67M86.65M
Net Income Margin11.30%12.25%1.61%5.97%13.04%1.70%-2.96%-10.64%6.59%12.34%12.27%10.88%7.09%-0.82%11.07%12.61%13.66%5.57%3.84%4.63%
R&D---------8.66M8.68M-8.85M8.12M8.85M6.66M8.95M8.07M--
R&D as % of Total Revenue---------0.69%0.66%-0.65%0.65%0.69%0.42%0.50%0.56%--
Interest Expense30.08M32.00M34.88M23.66M17.23M17.84M21.28M19.08M12.11M6.80M3.67M2.89M3.74M7.21M4.72M2.69M5.52M9.90M6.97M12.85M
Interest Expense % of Total Revenue4.34%3.29%2.83%2.28%1.23%1.54%1.95%1.93%1.17%0.54%0.28%0.20%0.28%0.58%0.37%0.17%0.31%0.69%0.44%0.69%

Balance Sheet

Currency: MYR2006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets1.27B1.72B1.64B1.62B1.84B1.85B1.78B1.57B1.48B1.69B1.79B1.85B1.80B1.77B2.27B2.78B3.02B2.99B2.89B3.11B
Total Liabilities527.53M893.66M792.66M658.26M763.19M749.84M738.71M604.68M451.83M334.60M367.16M382.32M365.47M417.23M498.75M616.84M602.40M602.61M643.81M1.01B
Total Equity732.24M815.12M836.23M950.03M1.06B1.09B1.03B960.52M1.03B1.35B1.41B1.46B1.43B1.36B1.77B2.17B2.42B2.39B2.25B2.10B
Cash112.30M90.15M102.22M65.15M108.34M63.53M73.00M95.88M51.03M133.01M253.79M348.66M344.11M342.80M664.10M655.96M556.04M480.99M278.35M238.95M
Total Debt409.95M560.29M571.60M399.11M444.47M518.13M516.62M436.77M251.84M109.78M51.62M44.92M73.56M174.11M207.40M174.93M196.48M230.31M187.61M406.80M
Net Debt297.66M470.14M469.38M333.96M336.13M454.61M443.62M340.89M200.81M-23.23M-202.17M-303.74M-270.56M-168.69M-456.69M-481.03M-359.57M-250.68M-90.75M167.85M

Cash Flow

Currency: MYR2006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow142.50M211.83M238.17M235.55M266.85M224.65M171.09M212.00M222.61M328.60M350.51M338.95M237.05M160.93M295.77M337.58M404.46M364.01M262.61M286.89M
Investing Cash Flow-133.16M-344.50M-187.31M-130.84M-254.65M-281.89M-117.77M-57.85M-32.82M-138.85M-117.50M-148.28M-165.73M-221.13M-232.92M-472.92M-439.55M-350.55M-281.07M-442.49M
Financing Cash Flow-267.54M110.48M-73.31M-124.22M49.10M-17.90M-43.37M-136.18M-211.57M-118.53M-115.57M-84.96M-75.53M63.45M259.94M121.48M-63.05M-100.52M-178.01M131.73M
Capital Expenditure141.11M123.73M189.77M133.41M259.48M282.65M121.79M62.79M46.01M145.37M122.08M156.50M171.95M229.01M240.71M483.46M595.18M352.07M297.21M451.34M
Free Cash Flow1.39M88.10M48.41M102.14M7.37M-58.01M49.31M149.21M176.60M183.22M228.43M182.45M65.10M-68.09M55.06M-145.88M-190.72M11.95M-34.60M-164.45M
Dividends Paid44.69M47.14M23.57M11.79M33.19M33.71M13.48M13.48M26.97M71.16M55.04M80.72M87.76M36.35M58.17M64.39M96.78M129.05M129.05M96.78M
FCF to OCF0.98%41.59%20.32%43.36%2.76%-25.82%28.82%70.38%79.33%55.76%65.17%53.83%27.46%-42.31%18.62%-43.21%-47.16%3.28%-13.17%-57.32%
Dividend Paid to FCF3207.85%53.51%48.70%11.54%450.57%-58.11%27.35%9.04%15.27%38.84%24.09%44.24%134.80%-53.39%105.64%-44.14%-50.75%1080.24%-372.99%-58.85%

Earnings

Report DateSep 30, 2000Dec 31, 2000Dec 31, 2001Apr 29, 2002Jul 10, 2002Oct 16, 2002Feb 25, 2003Apr 24, 2003Jul 9, 2003Oct 16, 2003Feb 27, 2004Apr 29, 2004Jul 22, 2004Oct 14, 2004Feb 22, 2005Apr 28, 2005Jul 25, 2005Oct 21, 2005Feb 28, 2006May 8, 2006Aug 3, 2006Nov 6, 2006Feb 27, 2007May 8, 2007Jul 23, 2007Oct 19, 2007Feb 26, 2008May 6, 2008Jul 21, 2008Oct 24, 2008Mar 3, 2009May 12, 2009Jul 27, 2009Oct 23, 2009Mar 2, 2010May 11, 2010Jul 26, 2010Oct 22, 2010Mar 1, 2011May 10, 2011Jul 25, 2011Oct 21, 2011Feb 28, 2012May 8, 2012Jul 23, 2012Oct 19, 2012Feb 26, 2013May 7, 2013Jul 22, 2013Oct 18, 2013Feb 25, 2014May 6, 2014Jul 21, 2014Oct 24, 2014Mar 3, 2015Apr 28, 2015Jul 27, 2015Nov 3, 2015Feb 22, 2016Apr 26, 2016Aug 5, 2016Nov 3, 2016Feb 23, 2017Apr 25, 2017Aug 8, 2017Nov 1, 2017Feb 22, 2018Apr 24, 2018Aug 2, 2018Nov 1, 2018Feb 25, 2019Apr 23, 2019Aug 6, 2019Oct 31, 2019Feb 20, 2020Apr 28, 2020Aug 3, 2020Oct 23, 2020Feb 25, 2021Apr 27, 2021Jul 30, 2021Oct 26, 2021Feb 25, 2022Apr 26, 2022Aug 4, 2022Oct 27, 2022Feb 23, 2023Apr 27, 2023Jul 27, 2023Oct 26, 2023Feb 27, 2024Apr 26, 2024Jul 30, 2024Oct 29, 2024Feb 28, 2025Apr 24, 2025Jul 28, 2025Oct 27, 2025Feb 24, 2026Apr 22, 2026Jul 31, 2026
EPS Estimate-------------------0.010.01-----------------------------------------0.03--------------------------------------
EPS Actual0.040.03-0.00-0.000.00-0.01-0.01-0.01-0.000.000.010.010.020.010.00-0.000.000.010.010.020.010.020.010.000.020.030.040.020.020.02-0.04-0.020.020.020.030.030.040.040.030.000.010.00-0.00-0.01-0.010.01-0.01-0.01-0.00-0.00-0.070.010.010.020.020.020.020.030.040.020.030.030.040.030.030.030.020.000.020.020.020.000.01-0.00-0.02-0.000.020.030.040.030.030.030.040.030.130.040.040.010.010.010.020.010.010.020.010.000.010.010.03-0.010.01
Surprise-------------------100.00%0.00%-----------------------------------------33.33%--------------------------------------
Timing---------------Pre-marketPre-market--Pre-marketPre-marketPre-market----------------------------------------After-hours---------------------Pre-marketPre-marketPre-market-----Pre-marketPre-market-Pre-marketPre-marketPre-market-Pre-market-

Key Statistics & Ratios

Market Cap7.01B
Enterprise Value7.38B
Trailing P/E102.25
Forward P/E33.22
PEG Ratio2.00
Price / Sales3.49
Price / Book3.29
EPS0.04
Book Value1.32
Revenue (TTM)2.01B
Gross Profit (TTM)1.13B
EBITDA338.19M
Profit Margin3.39%
Operating Margin3.80%
Return on Equity3.18%
Return on Assets1.59%
Shares Outstanding1.71B
Shares Float577.76M
Beta1.26
Dividend Yield0.98%
Dividend Rate0.04
Payout Ratio99.67%

Dividends

20261×
0.01Mar 18, 2026
20254×
0.02Dec 18, 20250.02Sep 18, 20250.02Jun 17, 20250.02Mar 14, 2025
20244×
0.02Dec 4, 20240.02Sep 19, 20240.02Jun 20, 20240.02Mar 19, 2024
20234×
0.02Nov 9, 20230.02Aug 11, 20230.02May 12, 20230.02Mar 10, 2023
20223×
0.02Nov 10, 20220.02Aug 11, 20220.02Mar 24, 2022
20213×
0.02Nov 11, 20210.01Aug 16, 20210.01Mar 11, 2021
20203×
0.01Nov 9, 20200.01Aug 17, 20200.01Apr 13, 2020
20192×
0.01Dec 20, 20190.01Aug 22, 2019

Stock Splits

  • Oct 6, 20212:1
  • Jul 28, 201013:10
  • Feb 7, 2005959692:319897