[UNIMECH] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 62.9%
YoY- 18.84%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 160,133 75,381 289,868 208,988 135,934 70,205 262,472 -28.13%
PBT 22,600 10,634 38,941 28,191 17,050 8,916 29,961 -17.17%
Tax -6,623 -3,081 -12,058 -8,861 -5,538 -2,864 -8,591 -15.96%
NP 15,977 7,553 26,883 19,330 11,512 6,052 21,370 -17.66%
-
NP to SH 12,900 6,052 21,998 15,420 9,466 4,731 17,218 -17.55%
-
Tax Rate 29.31% 28.97% 30.96% 31.43% 32.48% 32.12% 28.67% -
Total Cost 144,156 67,828 262,985 189,658 124,422 64,153 241,102 -29.09%
-
Net Worth 306,693 298,129 291,996 288,024 283,618 279,887 276,059 7.28%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 6,646 2,215 - - 5,205 -
Div Payout % - - 30.21% 14.37% - - 30.24% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 306,693 298,129 291,996 288,024 283,618 279,887 276,059 7.28%
NOSH 158,768 158,768 158,768 158,768 158,768 158,768 158,768 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 9.98% 10.02% 9.27% 9.25% 8.47% 8.62% 8.14% -
ROE 4.21% 2.03% 7.53% 5.35% 3.34% 1.69% 6.24% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 108.45 51.05 196.26 141.49 92.02 47.38 176.46 -27.77%
EPS 8.74 4.10 14.91 10.43 6.40 3.19 11.56 -17.05%
DPS 0.00 0.00 4.50 1.50 0.00 0.00 3.50 -
NAPS 2.077 2.019 1.977 1.95 1.92 1.889 1.856 7.81%
Adjusted Per Share Value based on latest NOSH - 158,768
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 100.86 47.48 182.57 131.63 85.62 44.22 165.32 -28.13%
EPS 8.13 3.81 13.86 9.71 5.96 2.98 10.84 -17.49%
DPS 0.00 0.00 4.19 1.40 0.00 0.00 3.28 -
NAPS 1.9317 1.8778 1.8391 1.8141 1.7864 1.7629 1.7388 7.28%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.45 1.41 1.39 1.43 1.41 1.55 1.35 -
P/RPS 1.34 2.76 0.71 1.01 1.53 3.27 0.77 44.82%
P/EPS 16.60 34.40 9.33 13.70 22.00 48.54 11.66 26.63%
EY 6.02 2.91 10.72 7.30 4.54 2.06 8.57 -21.02%
DY 0.00 0.00 3.24 1.05 0.00 0.00 2.59 -
P/NAPS 0.70 0.70 0.70 0.73 0.73 0.82 0.73 -2.76%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 25/05/22 28/02/22 24/11/21 15/09/21 28/05/21 03/03/21 -
Price 1.39 1.45 1.39 1.53 1.45 1.55 1.58 -
P/RPS 1.28 2.84 0.71 1.08 1.58 3.27 0.90 26.54%
P/EPS 15.91 35.38 9.33 14.66 22.63 48.54 13.65 10.78%
EY 6.29 2.83 10.72 6.82 4.42 2.06 7.33 -9.72%
DY 0.00 0.00 3.24 0.98 0.00 0.00 2.22 -
P/NAPS 0.67 0.72 0.70 0.78 0.76 0.82 0.85 -14.70%

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