[UNIMECH] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 25.74%
YoY- 1.24%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 84,752 75,381 80,880 73,054 65,729 70,205 72,027 11.48%
PBT 11,966 10,634 10,750 11,141 8,134 8,916 5,668 64.79%
Tax -3,542 -3,081 -3,197 -3,323 -2,674 -2,864 -904 149.15%
NP 8,424 7,553 7,553 7,818 5,460 6,052 4,764 46.38%
-
NP to SH 6,848 6,052 6,578 5,954 4,735 4,731 4,243 37.71%
-
Tax Rate 29.60% 28.97% 29.74% 29.83% 32.87% 32.12% 15.95% -
Total Cost 76,328 67,828 73,327 65,236 60,269 64,153 67,263 8.81%
-
Net Worth 306,693 298,129 291,996 288,024 283,618 279,887 276,059 7.28%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 4,430 2,215 - - 2,974 -
Div Payout % - - 67.36% 37.21% - - 70.11% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 306,693 298,129 291,996 288,024 283,618 279,887 276,059 7.28%
NOSH 158,768 158,768 158,768 158,768 158,768 158,768 158,768 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 9.94% 10.02% 9.34% 10.70% 8.31% 8.62% 6.61% -
ROE 2.23% 2.03% 2.25% 2.07% 1.67% 1.69% 1.54% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 57.40 51.05 54.76 49.46 44.50 47.38 48.43 12.02%
EPS 4.64 4.10 4.45 4.03 3.21 3.19 2.85 38.51%
DPS 0.00 0.00 3.00 1.50 0.00 0.00 2.00 -
NAPS 2.077 2.019 1.977 1.95 1.92 1.889 1.856 7.81%
Adjusted Per Share Value based on latest NOSH - 158,768
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 57.77 51.38 55.13 49.79 44.80 47.85 49.09 11.49%
EPS 4.67 4.12 4.48 4.06 3.23 3.22 2.89 37.82%
DPS 0.00 0.00 3.02 1.51 0.00 0.00 2.03 -
NAPS 2.0904 2.032 1.9902 1.9631 1.9331 1.9077 1.8816 7.28%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.45 1.41 1.39 1.43 1.41 1.55 1.35 -
P/RPS 2.53 2.76 2.54 2.89 3.17 3.27 2.79 -6.33%
P/EPS 31.27 34.40 31.21 35.47 43.99 48.54 47.32 -24.19%
EY 3.20 2.91 3.20 2.82 2.27 2.06 2.11 32.10%
DY 0.00 0.00 2.16 1.05 0.00 0.00 1.48 -
P/NAPS 0.70 0.70 0.70 0.73 0.73 0.82 0.73 -2.76%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 25/05/22 28/02/22 24/11/21 15/09/21 28/05/21 03/03/21 -
Price 1.39 1.45 1.39 1.53 1.45 1.55 1.58 -
P/RPS 2.42 2.84 2.54 3.09 3.26 3.27 3.26 -18.06%
P/EPS 29.97 35.38 31.21 37.96 45.24 48.54 55.39 -33.67%
EY 3.34 2.83 3.20 2.63 2.21 2.06 1.81 50.61%
DY 0.00 0.00 2.16 0.98 0.00 0.00 1.27 -
P/NAPS 0.67 0.72 0.70 0.78 0.76 0.82 0.85 -14.70%

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