[UNIMECH] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -72.49%
YoY- 27.92%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 332,409 250,679 160,133 75,381 289,868 208,988 135,934 81.21%
PBT 50,139 40,368 22,600 10,634 38,941 28,191 17,050 104.85%
Tax -13,514 -11,394 -6,623 -3,081 -12,058 -8,861 -5,538 80.95%
NP 36,625 28,974 15,977 7,553 26,883 19,330 11,512 115.85%
-
NP to SH 30,655 23,777 12,900 6,052 21,998 15,420 9,466 118.42%
-
Tax Rate 26.95% 28.23% 29.31% 28.97% 30.96% 31.43% 32.48% -
Total Cost 295,784 221,705 144,156 67,828 262,985 189,658 124,422 77.84%
-
Net Worth 311,617 315,459 306,693 298,129 291,996 288,024 283,618 6.45%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 9,152 2,952 - - 6,646 2,215 - -
Div Payout % 29.86% 12.42% - - 30.21% 14.37% - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 311,617 315,459 306,693 298,129 291,996 288,024 283,618 6.45%
NOSH 158,768 158,768 158,768 158,768 158,768 158,768 158,768 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 11.02% 11.56% 9.98% 10.02% 9.27% 9.25% 8.47% -
ROE 9.84% 7.54% 4.21% 2.03% 7.53% 5.35% 3.34% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 225.18 169.82 108.45 51.05 196.26 141.49 92.02 81.29%
EPS 20.77 16.10 8.74 4.10 14.91 10.43 6.40 118.72%
DPS 6.20 2.00 0.00 0.00 4.50 1.50 0.00 -
NAPS 2.111 2.137 2.077 2.019 1.977 1.95 1.92 6.50%
Adjusted Per Share Value based on latest NOSH - 158,768
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 226.57 170.86 109.14 51.38 197.57 142.44 92.65 81.21%
EPS 20.89 16.21 8.79 4.12 14.99 10.51 6.45 118.43%
DPS 6.24 2.01 0.00 0.00 4.53 1.51 0.00 -
NAPS 2.1239 2.1501 2.0904 2.032 1.9902 1.9631 1.9331 6.45%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.60 1.48 1.45 1.41 1.39 1.43 1.41 -
P/RPS 0.71 0.87 1.34 2.76 0.71 1.01 1.53 -39.97%
P/EPS 7.70 9.19 16.60 34.40 9.33 13.70 22.00 -50.24%
EY 12.98 10.88 6.02 2.91 10.72 7.30 4.54 101.05%
DY 3.88 1.35 0.00 0.00 3.24 1.05 0.00 -
P/NAPS 0.76 0.69 0.70 0.70 0.70 0.73 0.73 2.71%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 24/11/22 25/08/22 25/05/22 28/02/22 24/11/21 15/09/21 -
Price 1.68 1.39 1.39 1.45 1.39 1.53 1.45 -
P/RPS 0.75 0.82 1.28 2.84 0.71 1.08 1.58 -39.06%
P/EPS 8.09 8.63 15.91 35.38 9.33 14.66 22.63 -49.53%
EY 12.36 11.59 6.29 2.83 10.72 6.82 4.42 98.11%
DY 3.69 1.44 0.00 0.00 3.24 0.98 0.00 -
P/NAPS 0.80 0.65 0.67 0.72 0.70 0.78 0.76 3.46%

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