[UNIMECH] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
15-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 100.08%
YoY- 33.44%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 75,381 289,868 208,988 135,934 70,205 262,472 190,445 -46.12%
PBT 10,634 38,941 28,191 17,050 8,916 29,961 24,293 -42.37%
Tax -3,081 -12,058 -8,861 -5,538 -2,864 -8,591 -7,687 -45.66%
NP 7,553 26,883 19,330 11,512 6,052 21,370 16,606 -40.88%
-
NP to SH 6,052 21,998 15,420 9,466 4,731 17,218 12,975 -39.88%
-
Tax Rate 28.97% 30.96% 31.43% 32.48% 32.12% 28.67% 31.64% -
Total Cost 67,828 262,985 189,658 124,422 64,153 241,102 173,839 -46.63%
-
Net Worth 298,129 291,996 288,024 283,618 279,887 276,059 269,977 6.84%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 6,646 2,215 - - 5,205 2,234 -
Div Payout % - 30.21% 14.37% - - 30.24% 17.22% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 298,129 291,996 288,024 283,618 279,887 276,059 269,977 6.84%
NOSH 158,768 158,768 158,768 158,768 158,768 158,768 158,768 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 10.02% 9.27% 9.25% 8.47% 8.62% 8.14% 8.72% -
ROE 2.03% 7.53% 5.35% 3.34% 1.69% 6.24% 4.81% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 51.05 196.26 141.49 92.02 47.38 176.46 127.82 -45.79%
EPS 4.10 14.91 10.43 6.40 3.19 11.56 8.70 -39.46%
DPS 0.00 4.50 1.50 0.00 0.00 3.50 1.50 -
NAPS 2.019 1.977 1.95 1.92 1.889 1.856 1.812 7.48%
Adjusted Per Share Value based on latest NOSH - 158,768
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 47.48 182.57 131.63 85.62 44.22 165.32 119.95 -46.11%
EPS 3.81 13.86 9.71 5.96 2.98 10.84 8.17 -39.89%
DPS 0.00 4.19 1.40 0.00 0.00 3.28 1.41 -
NAPS 1.8778 1.8391 1.8141 1.7864 1.7629 1.7388 1.7004 6.84%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.41 1.39 1.43 1.41 1.55 1.35 1.17 -
P/RPS 2.76 0.71 1.01 1.53 3.27 0.77 0.92 108.14%
P/EPS 34.40 9.33 13.70 22.00 48.54 11.66 13.44 87.22%
EY 2.91 10.72 7.30 4.54 2.06 8.57 7.44 -46.54%
DY 0.00 3.24 1.05 0.00 0.00 2.59 1.28 -
P/NAPS 0.70 0.70 0.73 0.73 0.82 0.73 0.65 5.06%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 28/02/22 24/11/21 15/09/21 28/05/21 03/03/21 25/11/20 -
Price 1.45 1.39 1.53 1.45 1.55 1.58 1.30 -
P/RPS 2.84 0.71 1.08 1.58 3.27 0.90 1.02 98.03%
P/EPS 35.38 9.33 14.66 22.63 48.54 13.65 14.93 77.83%
EY 2.83 10.72 6.82 4.42 2.06 7.33 6.70 -43.73%
DY 0.00 3.24 0.98 0.00 0.00 2.22 1.15 -
P/NAPS 0.72 0.70 0.78 0.76 0.82 0.85 0.72 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