[UNIMECH] YoY 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
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 72,544 78,959 75,381 70,205 65,674 68,100 67,935 1.09%
PBT 7,436 11,383 10,634 8,916 7,281 8,405 8,105 -1.42%
Tax -1,731 -2,961 -3,081 -2,864 -1,970 -3,153 -3,035 -8.92%
NP 5,705 8,422 7,553 6,052 5,311 5,252 5,070 1.98%
-
NP to SH 4,371 6,816 6,052 4,731 4,246 4,093 3,969 1.61%
-
Tax Rate 23.28% 26.01% 28.97% 32.12% 27.06% 37.51% 37.45% -
Total Cost 66,839 70,537 67,828 64,153 60,363 62,848 62,865 1.02%
-
Net Worth 340,212 325,592 298,129 279,887 261,782 251,868 241,652 5.86%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - 3,734 -
Div Payout % - - - - - - 94.10% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 340,212 325,592 298,129 279,887 261,782 251,868 241,652 5.86%
NOSH 158,768 158,768 158,768 158,768 158,768 158,768 131,845 3.14%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 7.86% 10.67% 10.02% 8.62% 8.09% 7.71% 7.46% -
ROE 1.28% 2.09% 2.03% 1.69% 1.62% 1.63% 1.64% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 49.41 53.52 51.05 47.38 44.00 45.42 54.57 -1.64%
EPS 2.98 4.62 4.10 3.19 2.84 2.73 3.19 -1.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 2.317 2.207 2.019 1.889 1.754 1.68 1.941 2.99%
Adjusted Per Share Value based on latest NOSH - 158,768
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 45.69 49.73 47.48 44.22 41.36 42.89 42.79 1.09%
EPS 2.75 4.29 3.81 2.98 2.67 2.58 2.50 1.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.35 -
NAPS 2.1428 2.0507 1.8778 1.7629 1.6488 1.5864 1.522 5.86%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.66 1.62 1.41 1.55 1.00 1.08 0.97 -
P/RPS 3.36 3.03 2.76 3.27 2.27 2.38 1.78 11.15%
P/EPS 55.76 35.06 34.40 48.54 35.15 39.56 30.43 10.61%
EY 1.79 2.85 2.91 2.06 2.84 2.53 3.29 -9.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.09 -
P/NAPS 0.72 0.73 0.70 0.82 0.57 0.64 0.50 6.25%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 29/05/23 25/05/22 28/05/21 29/06/20 30/05/19 31/05/18 -
Price 1.68 1.62 1.45 1.55 1.10 1.08 0.995 -
P/RPS 3.40 3.03 2.84 3.27 2.50 2.38 1.82 10.96%
P/EPS 56.44 35.06 35.38 48.54 38.67 39.56 31.21 10.36%
EY 1.77 2.85 2.83 2.06 2.59 2.53 3.20 -9.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.02 -
P/NAPS 0.73 0.73 0.72 0.82 0.63 0.64 0.51 6.15%

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