[UNIMECH] QoQ 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- 106.5%
YoY- -7.69%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 65,729 70,205 72,027 71,769 53,002 65,674 72,355 -6.20%
PBT 8,134 8,916 5,668 11,350 5,662 7,281 11,196 -19.20%
Tax -2,674 -2,864 -904 -3,887 -1,830 -1,970 -3,573 -17.58%
NP 5,460 6,052 4,764 7,463 3,832 5,311 7,623 -19.96%
-
NP to SH 4,735 4,731 4,243 5,881 2,848 4,246 6,850 -21.83%
-
Tax Rate 32.87% 32.12% 15.95% 34.25% 32.32% 27.06% 31.91% -
Total Cost 60,269 64,153 67,263 64,306 49,170 60,363 64,732 -4.65%
-
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 - - 2,974 2,234 - - 4,484 -
Div Payout % - - 70.11% 38.00% - - 65.47% -
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 8.31% 8.62% 6.61% 10.40% 7.23% 8.09% 10.54% -
ROE 1.67% 1.69% 1.54% 2.18% 1.04% 1.62% 2.57% -
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 44.50 47.38 48.43 48.17 35.56 44.00 48.40 -5.45%
EPS 3.21 3.19 2.85 3.95 1.91 2.84 4.58 -21.11%
DPS 0.00 0.00 2.00 1.50 0.00 0.00 3.00 -
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 41.40 44.22 45.37 45.20 33.38 41.36 45.57 -6.20%
EPS 2.98 2.98 2.67 3.70 1.79 2.67 4.31 -21.82%
DPS 0.00 0.00 1.87 1.41 0.00 0.00 2.82 -
NAPS 1.7864 1.7629 1.7388 1.7004 1.7246 1.6488 1.6808 4.14%
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 3.17 3.27 2.79 2.43 3.09 2.27 2.56 15.32%
P/EPS 43.99 48.54 47.32 29.64 57.57 35.15 27.06 38.29%
EY 2.27 2.06 2.11 3.37 1.74 2.84 3.70 -27.81%
DY 0.00 0.00 1.48 1.28 0.00 0.00 2.42 -
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 3.26 3.27 3.26 2.70 3.09 2.50 2.60 16.29%
P/EPS 45.24 48.54 55.39 32.94 57.57 38.67 27.50 39.39%
EY 2.21 2.06 1.81 3.04 1.74 2.59 3.64 -28.32%
DY 0.00 0.00 1.27 1.15 0.00 0.00 2.38 -
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