[UNIMECH] QoQ TTM 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- 19.36%
YoY- 54.38%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 333,244 335,987 332,409 331,559 314,067 295,044 289,868 9.77%
PBT 50,491 50,888 50,139 51,118 44,491 40,659 38,941 18.96%
Tax -12,852 -13,394 -13,514 -14,591 -13,143 -12,275 -12,058 4.35%
NP 37,639 37,494 36,625 36,527 31,348 28,384 26,883 25.22%
-
NP to SH 32,693 31,419 30,655 30,355 25,432 23,319 21,998 30.32%
-
Tax Rate 25.45% 26.32% 26.95% 28.54% 29.54% 30.19% 30.96% -
Total Cost 295,605 298,493 295,784 295,032 282,719 266,660 262,985 8.13%
-
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 9,152 9,152 7,383 6,646 6,646 6,646 23.84%
Div Payout % 27.99% 29.13% 29.86% 24.32% 26.13% 28.50% 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 11.29% 11.16% 11.02% 11.02% 9.98% 9.62% 9.27% -
ROE 9.59% 9.65% 9.84% 9.62% 8.29% 7.82% 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 225.90 227.75 225.18 224.61 212.69 199.81 196.26 9.85%
EPS 22.16 21.30 20.77 20.56 17.22 15.79 14.89 30.44%
DPS 6.20 6.20 6.20 5.00 4.50 4.50 4.50 23.89%
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 209.89 211.62 209.37 208.83 197.81 185.83 182.57 9.77%
EPS 20.59 19.79 19.31 19.12 16.02 14.69 13.86 30.28%
DPS 5.76 5.76 5.76 4.65 4.19 4.19 4.19 23.70%
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 0.74 0.71 0.71 0.66 0.68 0.71 0.71 2.80%
P/EPS 7.54 7.61 7.70 7.20 8.42 8.93 9.33 -13.27%
EY 13.27 13.15 12.98 13.89 11.88 11.20 10.72 15.33%
DY 3.71 3.83 3.88 3.38 3.10 3.19 3.24 9.47%
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 0.74 0.71 0.75 0.62 0.65 0.73 0.71 2.80%
P/EPS 7.58 7.61 8.09 6.76 8.07 9.18 9.33 -12.96%
EY 13.19 13.15 12.36 14.79 12.39 10.89 10.72 14.86%
DY 3.69 3.83 3.69 3.60 3.24 3.10 3.24 9.08%
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