[UNIMECH] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 82.9%
YoY- -14.08%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 135,934 70,205 262,472 190,445 118,676 65,674 276,045 -37.66%
PBT 17,050 8,916 29,961 24,293 12,943 7,281 37,939 -41.35%
Tax -5,538 -2,864 -8,591 -7,687 -3,800 -1,970 -11,913 -40.01%
NP 11,512 6,052 21,370 16,606 9,143 5,311 26,026 -41.97%
-
NP to SH 9,466 4,731 17,218 12,975 7,094 4,246 21,952 -42.95%
-
Tax Rate 32.48% 32.12% 28.67% 31.64% 29.36% 27.06% 31.40% -
Total Cost 124,422 64,153 241,102 173,839 109,533 60,363 250,019 -37.22%
-
Net Worth 283,618 279,887 276,059 269,977 273,808 261,782 266,850 4.15%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 5,205 2,234 4,471 - 6,727 -
Div Payout % - - 30.24% 17.22% 63.03% - 30.65% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 283,618 279,887 276,059 269,977 273,808 261,782 266,850 4.15%
NOSH 158,768 158,768 158,768 158,768 158,768 158,768 158,768 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 8.47% 8.62% 8.14% 8.72% 7.70% 8.09% 9.43% -
ROE 3.34% 1.69% 6.24% 4.81% 2.59% 1.62% 8.23% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 92.02 47.38 176.46 127.82 79.62 44.00 184.65 -37.16%
EPS 6.40 3.19 11.56 8.70 4.76 2.84 14.69 -42.55%
DPS 0.00 0.00 3.50 1.50 3.00 0.00 4.50 -
NAPS 1.92 1.889 1.856 1.812 1.837 1.754 1.785 4.98%
Adjusted Per Share Value based on latest NOSH - 158,768
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 92.65 47.85 178.90 129.80 80.89 44.76 188.15 -37.66%
EPS 6.45 3.22 11.74 8.84 4.84 2.89 14.96 -42.95%
DPS 0.00 0.00 3.55 1.52 3.05 0.00 4.59 -
NAPS 1.9331 1.9077 1.8816 1.8401 1.8662 1.7843 1.8188 4.15%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.41 1.55 1.35 1.17 1.10 1.00 1.24 -
P/RPS 1.53 3.27 0.77 0.92 1.38 2.27 0.67 73.49%
P/EPS 22.00 48.54 11.66 13.44 23.11 35.15 8.44 89.51%
EY 4.54 2.06 8.57 7.44 4.33 2.84 11.84 -47.25%
DY 0.00 0.00 2.59 1.28 2.73 0.00 3.63 -
P/NAPS 0.73 0.82 0.73 0.65 0.60 0.57 0.69 3.83%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 15/09/21 28/05/21 03/03/21 25/11/20 26/08/20 29/06/20 27/02/20 -
Price 1.45 1.55 1.58 1.30 1.10 1.10 1.26 -
P/RPS 1.58 3.27 0.90 1.02 1.38 2.50 0.68 75.51%
P/EPS 22.63 48.54 13.65 14.93 23.11 38.67 8.58 91.00%
EY 4.42 2.06 7.33 6.70 4.33 2.59 11.65 -47.62%
DY 0.00 0.00 2.22 1.15 2.73 0.00 3.57 -
P/NAPS 0.76 0.82 0.85 0.72 0.60 0.63 0.71 4.64%

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