[UNIMECH] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -72.52%
YoY- 11.42%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 289,868 208,988 135,934 70,205 262,472 190,445 118,676 81.07%
PBT 38,941 28,191 17,050 8,916 29,961 24,293 12,943 107.99%
Tax -12,058 -8,861 -5,538 -2,864 -8,591 -7,687 -3,800 115.48%
NP 26,883 19,330 11,512 6,052 21,370 16,606 9,143 104.83%
-
NP to SH 21,998 15,420 9,466 4,731 17,218 12,975 7,094 112.21%
-
Tax Rate 30.96% 31.43% 32.48% 32.12% 28.67% 31.64% 29.36% -
Total Cost 262,985 189,658 124,422 64,153 241,102 173,839 109,533 79.01%
-
Net Worth 291,996 288,024 283,618 279,887 276,059 269,977 273,808 4.36%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 6,646 2,215 - - 5,205 2,234 4,471 30.15%
Div Payout % 30.21% 14.37% - - 30.24% 17.22% 63.03% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 291,996 288,024 283,618 279,887 276,059 269,977 273,808 4.36%
NOSH 158,768 158,768 158,768 158,768 158,768 158,768 158,768 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 9.27% 9.25% 8.47% 8.62% 8.14% 8.72% 7.70% -
ROE 7.53% 5.35% 3.34% 1.69% 6.24% 4.81% 2.59% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 196.26 141.49 92.02 47.38 176.46 127.82 79.62 82.17%
EPS 14.91 10.43 6.40 3.19 11.56 8.70 4.76 113.63%
DPS 4.50 1.50 0.00 0.00 3.50 1.50 3.00 30.94%
NAPS 1.977 1.95 1.92 1.889 1.856 1.812 1.837 5.00%
Adjusted Per Share Value based on latest NOSH - 158,768
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 197.57 142.44 92.65 47.85 178.90 129.80 80.89 81.06%
EPS 14.99 10.51 6.45 3.22 11.74 8.84 4.84 112.03%
DPS 4.53 1.51 0.00 0.00 3.55 1.52 3.05 30.08%
NAPS 1.9902 1.9631 1.9331 1.9077 1.8816 1.8401 1.8662 4.36%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.39 1.43 1.41 1.55 1.35 1.17 1.10 -
P/RPS 0.71 1.01 1.53 3.27 0.77 0.92 1.38 -35.71%
P/EPS 9.33 13.70 22.00 48.54 11.66 13.44 23.11 -45.28%
EY 10.72 7.30 4.54 2.06 8.57 7.44 4.33 82.70%
DY 3.24 1.05 0.00 0.00 2.59 1.28 2.73 12.06%
P/NAPS 0.70 0.73 0.73 0.82 0.73 0.65 0.60 10.79%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 24/11/21 15/09/21 28/05/21 03/03/21 25/11/20 26/08/20 -
Price 1.39 1.53 1.45 1.55 1.58 1.30 1.10 -
P/RPS 0.71 1.08 1.58 3.27 0.90 1.02 1.38 -35.71%
P/EPS 9.33 14.66 22.63 48.54 13.65 14.93 23.11 -45.28%
EY 10.72 6.82 4.42 2.06 7.33 6.70 4.33 82.70%
DY 3.24 0.98 0.00 0.00 2.22 1.15 2.73 12.06%
P/NAPS 0.70 0.78 0.76 0.82 0.85 0.72 0.60 10.79%

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