[UNIMECH] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -77.77%
YoY- 12.62%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 330,718 245,459 160,968 78,959 332,409 250,679 160,133 61.96%
PBT 45,891 34,831 22,972 11,383 50,139 40,368 22,600 60.14%
Tax -12,045 -9,119 -5,981 -2,961 -13,514 -11,394 -6,623 48.83%
NP 33,846 25,712 16,991 8,422 36,625 28,974 15,977 64.72%
-
NP to SH 28,987 22,273 14,938 6,816 30,655 23,777 12,900 71.30%
-
Tax Rate 26.25% 26.18% 26.04% 26.01% 26.95% 28.23% 29.31% -
Total Cost 296,872 219,747 143,977 70,537 295,784 221,705 144,156 61.65%
-
Net Worth 341,312 338,699 340,916 325,592 311,617 315,459 306,693 7.36%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 5,735 2,949 - - 9,152 2,952 - -
Div Payout % 19.79% 13.24% - - 29.86% 12.42% - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 341,312 338,699 340,916 325,592 311,617 315,459 306,693 7.36%
NOSH 158,768 158,768 158,768 158,768 158,768 158,768 158,768 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 10.23% 10.48% 10.56% 10.67% 11.02% 11.56% 9.98% -
ROE 8.49% 6.58% 4.38% 2.09% 9.84% 7.54% 4.21% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 224.90 166.47 109.12 53.52 225.18 169.82 108.45 62.40%
EPS 19.67 15.10 10.12 4.62 20.77 16.10 8.74 71.48%
DPS 3.90 2.00 0.00 0.00 6.20 2.00 0.00 -
NAPS 2.321 2.297 2.311 2.207 2.111 2.137 2.077 7.66%
Adjusted Per Share Value based on latest NOSH - 158,768
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 225.41 167.30 109.71 53.82 226.57 170.86 109.14 61.96%
EPS 19.76 15.18 10.18 4.65 20.89 16.21 8.79 71.35%
DPS 3.91 2.01 0.00 0.00 6.24 2.01 0.00 -
NAPS 2.3263 2.3085 2.3236 2.2192 2.1239 2.1501 2.0904 7.36%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.77 1.89 1.67 1.62 1.60 1.48 1.45 -
P/RPS 0.79 1.14 1.53 3.03 0.71 0.87 1.34 -29.62%
P/EPS 8.98 12.51 16.49 35.06 7.70 9.19 16.60 -33.53%
EY 11.14 7.99 6.06 2.85 12.98 10.88 6.02 50.55%
DY 2.20 1.06 0.00 0.00 3.88 1.35 0.00 -
P/NAPS 0.76 0.82 0.72 0.73 0.76 0.69 0.70 5.61%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 27/11/23 21/08/23 29/05/23 27/02/23 24/11/22 25/08/22 -
Price 1.67 1.80 1.68 1.62 1.68 1.39 1.39 -
P/RPS 0.74 1.08 1.54 3.03 0.75 0.82 1.28 -30.53%
P/EPS 8.47 11.92 16.59 35.06 8.09 8.63 15.91 -34.23%
EY 11.80 8.39 6.03 2.85 12.36 11.59 6.29 51.93%
DY 2.34 1.11 0.00 0.00 3.69 1.44 0.00 -
P/NAPS 0.72 0.78 0.73 0.73 0.80 0.65 0.67 4.90%

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