[UNITRAD] QoQ Annualized Quarter Result on 31-Dec-2022 [#3]

Stock
[UNITRAD] UNITRADE INDUSTRIES BERHAD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -20.92%
YoY--%
Quarter Report
Latest QR
Upcoming QR
UNITRAD's Result
UNITRAD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,390,454 1,184,660 1,395,362 1,360,868 1,364,098 1,369,860 1,290,200 5.11%
PBT 13,670 16,640 20,842 25,449 32,226 53,636 58,350 -61.96%
Tax -4,100 -4,612 -5,327 -6,056 -7,702 -13,404 -15,117 -58.06%
NP 9,570 12,028 15,515 19,393 24,524 40,232 43,233 -63.37%
-
NP to SH 9,568 12,028 15,515 19,393 24,524 40,232 43,174 -63.34%
-
Tax Rate 29.99% 27.72% 25.56% 23.80% 23.90% 24.99% 25.91% -
Total Cost 1,380,884 1,172,632 1,379,847 1,341,474 1,339,574 1,329,628 1,246,967 7.03%
-
Net Worth 328,124 328,124 328,124 328,124 343,749 287,087 225,000 28.56%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 9,375 - 12,812 17,083 25,624 - - -
Div Payout % 97.98% - 82.58% 88.09% 104.49% - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 328,124 328,124 328,124 328,124 343,749 287,087 225,000 28.56%
NOSH 1,562,500 1,562,500 1,562,500 1,562,500 1,562,500 1,562,500 1,250,000 16.02%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 0.69% 1.02% 1.11% 1.43% 1.80% 2.94% 3.35% -
ROE 2.92% 3.67% 4.73% 5.91% 7.13% 14.01% 19.19% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 88.99 75.82 89.30 87.10 87.30 104.97 103.22 -9.40%
EPS 0.62 0.80 1.00 1.31 1.70 3.20 3.50 -68.42%
DPS 0.60 0.00 0.82 1.09 1.64 0.00 0.00 -
NAPS 0.21 0.21 0.21 0.21 0.22 0.22 0.18 10.81%
Adjusted Per Share Value based on latest NOSH - 1,562,500
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 81.72 69.63 82.01 79.99 80.18 80.51 75.83 5.10%
EPS 0.56 0.71 0.91 1.14 1.44 2.36 2.54 -63.47%
DPS 0.55 0.00 0.75 1.00 1.51 0.00 0.00 -
NAPS 0.1929 0.1929 0.1929 0.1929 0.202 0.1687 0.1322 28.61%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 - -
Price 0.28 0.29 0.31 0.21 0.225 0.26 0.00 -
P/RPS 0.31 0.38 0.35 0.24 0.26 0.25 0.00 -
P/EPS 45.73 37.67 31.22 16.92 14.34 8.43 0.00 -
EY 2.19 2.65 3.20 5.91 6.98 11.86 0.00 -
DY 2.14 0.00 2.65 5.21 7.29 0.00 0.00 -
P/NAPS 1.33 1.38 1.48 1.00 1.02 1.18 0.00 -
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 25/08/23 30/05/23 22/02/23 25/11/22 30/08/22 08/06/22 -
Price 0.285 0.29 0.28 0.31 0.20 0.245 0.00 -
P/RPS 0.32 0.38 0.31 0.36 0.23 0.23 0.00 -
P/EPS 46.54 37.67 28.20 24.98 12.74 7.95 0.00 -
EY 2.15 2.65 3.55 4.00 7.85 12.58 0.00 -
DY 2.11 0.00 2.93 3.53 8.20 0.00 0.00 -
P/NAPS 1.36 1.38 1.33 1.48 0.91 1.11 0.00 -

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