[UNIMECH] QoQ Cumulative 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- 84.32%
YoY- 54.2%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 160,968 78,959 332,409 250,679 160,133 75,381 289,868 -32.51%
PBT 22,972 11,383 50,139 40,368 22,600 10,634 38,941 -29.72%
Tax -5,981 -2,961 -13,514 -11,394 -6,623 -3,081 -12,058 -37.41%
NP 16,991 8,422 36,625 28,974 15,977 7,553 26,883 -26.41%
-
NP to SH 14,938 6,816 30,655 23,777 12,900 6,052 21,998 -22.79%
-
Tax Rate 26.04% 26.01% 26.95% 28.23% 29.31% 28.97% 30.96% -
Total Cost 143,977 70,537 295,784 221,705 144,156 67,828 262,985 -33.15%
-
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 2,952 - - 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 4.38% 2.09% 9.84% 7.54% 4.21% 2.03% 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 109.12 53.52 225.18 169.82 108.45 51.05 196.26 -32.45%
EPS 10.12 4.62 20.77 16.10 8.74 4.10 14.91 -22.82%
DPS 0.00 0.00 6.20 2.00 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 109.71 53.82 226.57 170.86 109.14 51.38 197.57 -32.51%
EPS 10.18 4.65 20.89 16.21 8.79 4.12 14.99 -22.79%
DPS 0.00 0.00 6.24 2.01 0.00 0.00 4.53 -
NAPS 2.3236 2.2192 2.1239 2.1501 2.0904 2.032 1.9902 10.90%
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 1.53 3.03 0.71 0.87 1.34 2.76 0.71 67.07%
P/EPS 16.49 35.06 7.70 9.19 16.60 34.40 9.33 46.33%
EY 6.06 2.85 12.98 10.88 6.02 2.91 10.72 -31.70%
DY 0.00 0.00 3.88 1.35 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 1.54 3.03 0.75 0.82 1.28 2.84 0.71 67.79%
P/EPS 16.59 35.06 8.09 8.63 15.91 35.38 9.33 46.92%
EY 6.03 2.85 12.36 11.59 6.29 2.83 10.72 -31.92%
DY 0.00 0.00 3.69 1.44 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