[UNIMECH] QoQ TTM 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- 2.49%
YoY- 34.74%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 330,718 327,189 333,244 335,987 332,409 331,559 314,067 3.49%
PBT 45,871 44,582 50,491 50,888 50,139 51,118 44,491 2.05%
Tax -12,025 -11,219 -12,852 -13,394 -13,514 -14,591 -13,143 -5.73%
NP 33,846 33,363 37,639 37,494 36,625 36,527 31,348 5.22%
-
NP to SH 28,987 29,151 32,693 31,419 30,655 30,355 25,432 9.08%
-
Tax Rate 26.21% 25.16% 25.45% 26.32% 26.95% 28.54% 29.54% -
Total Cost 296,872 293,826 295,605 298,493 295,784 295,032 282,719 3.30%
-
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 8,684 9,148 9,152 9,152 9,152 7,383 6,646 19.46%
Div Payout % 29.96% 31.38% 27.99% 29.13% 29.86% 24.32% 26.13% -
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% 10.20% 11.29% 11.16% 11.02% 11.02% 9.98% -
ROE 8.49% 8.61% 9.59% 9.65% 9.84% 9.62% 8.29% -
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 224.90 221.89 225.90 227.75 225.18 224.61 212.69 3.78%
EPS 19.71 19.77 22.16 21.30 20.77 20.56 17.22 9.39%
DPS 5.90 6.20 6.20 6.20 6.20 5.00 4.50 19.73%
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 225.41 223.01 227.13 229.00 226.57 225.99 214.06 3.49%
EPS 19.76 19.87 22.28 21.41 20.89 20.69 17.33 9.11%
DPS 5.92 6.24 6.24 6.24 6.24 5.03 4.53 19.47%
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 0.85 0.74 0.71 0.71 0.66 0.68 10.48%
P/EPS 8.98 9.56 7.54 7.61 7.70 7.20 8.42 4.37%
EY 11.14 10.46 13.27 13.15 12.98 13.89 11.88 -4.18%
DY 3.33 3.28 3.71 3.83 3.88 3.38 3.10 4.87%
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 0.81 0.74 0.71 0.75 0.62 0.65 9.00%
P/EPS 8.47 9.10 7.58 7.61 8.09 6.76 8.07 3.26%
EY 11.80 10.98 13.19 13.15 12.36 14.79 12.39 -3.19%
DY 3.53 3.44 3.69 3.83 3.69 3.60 3.24 5.86%
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