[UNIMECH] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 22.88%
YoY- 54.2%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 321,936 315,836 332,409 334,238 320,266 301,524 289,868 7.26%
PBT 45,944 45,532 50,139 53,824 45,200 42,536 38,941 11.68%
Tax -11,962 -11,844 -13,514 -15,192 -13,246 -12,324 -12,058 -0.53%
NP 33,982 33,688 36,625 38,632 31,954 30,212 26,883 16.95%
-
NP to SH 29,876 27,264 30,655 31,702 25,800 24,208 21,998 22.70%
-
Tax Rate 26.04% 26.01% 26.95% 28.23% 29.31% 28.97% 30.96% -
Total Cost 287,954 282,148 295,784 295,606 288,312 271,312 262,985 6.25%
-
Net Worth 340,916 325,592 311,617 315,459 306,693 298,129 291,996 10.90%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 9,152 3,936 - - 6,646 -
Div Payout % - - 29.86% 12.42% - - 30.21% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 340,916 325,592 311,617 315,459 306,693 298,129 291,996 10.90%
NOSH 158,768 158,768 158,768 158,768 158,768 158,768 158,768 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 10.56% 10.67% 11.02% 11.56% 9.98% 10.02% 9.27% -
ROE 8.76% 8.37% 9.84% 10.05% 8.41% 8.12% 7.53% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 218.23 214.09 225.18 226.42 216.89 204.20 196.26 7.35%
EPS 20.24 18.48 20.77 21.47 17.48 16.40 14.91 22.66%
DPS 0.00 0.00 6.20 2.67 0.00 0.00 4.50 -
NAPS 2.311 2.207 2.111 2.137 2.077 2.019 1.977 10.99%
Adjusted Per Share Value based on latest NOSH - 158,768
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 202.77 198.93 209.37 210.52 201.72 189.91 182.57 7.26%
EPS 18.82 17.17 19.31 19.97 16.25 15.25 13.86 22.69%
DPS 0.00 0.00 5.76 2.48 0.00 0.00 4.19 -
NAPS 2.1473 2.0507 1.9627 1.9869 1.9317 1.8778 1.8391 10.91%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.67 1.62 1.60 1.48 1.45 1.41 1.39 -
P/RPS 0.77 0.76 0.71 0.65 0.67 0.69 0.71 5.57%
P/EPS 8.25 8.77 7.70 6.89 8.30 8.60 9.33 -7.89%
EY 12.13 11.41 12.98 14.51 12.05 11.63 10.72 8.61%
DY 0.00 0.00 3.88 1.80 0.00 0.00 3.24 -
P/NAPS 0.72 0.73 0.76 0.69 0.70 0.70 0.70 1.90%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 21/08/23 29/05/23 27/02/23 24/11/22 25/08/22 25/05/22 28/02/22 -
Price 1.68 1.62 1.68 1.39 1.39 1.45 1.39 -
P/RPS 0.77 0.76 0.75 0.61 0.64 0.71 0.71 5.57%
P/EPS 8.30 8.77 8.09 6.47 7.96 8.84 9.33 -7.52%
EY 12.05 11.41 12.36 15.45 12.57 11.31 10.72 8.13%
DY 0.00 0.00 3.69 1.92 0.00 0.00 3.24 -
P/NAPS 0.73 0.73 0.80 0.65 0.67 0.72 0.70 2.84%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment