[UNIMECH] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 11.5%
YoY- 11.42%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 80,880 73,054 65,729 70,205 72,027 71,769 53,002 32.44%
PBT 10,750 11,141 8,134 8,916 5,668 11,350 5,662 53.15%
Tax -3,197 -3,323 -2,674 -2,864 -904 -3,887 -1,830 44.90%
NP 7,553 7,818 5,460 6,052 4,764 7,463 3,832 57.00%
-
NP to SH 6,578 5,954 4,735 4,731 4,243 5,881 2,848 74.46%
-
Tax Rate 29.74% 29.83% 32.87% 32.12% 15.95% 34.25% 32.32% -
Total Cost 73,327 65,236 60,269 64,153 67,263 64,306 49,170 30.43%
-
Net Worth 291,996 288,024 283,618 279,887 276,059 269,977 273,808 4.36%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 4,430 2,215 - - 2,974 2,234 - -
Div Payout % 67.36% 37.21% - - 70.11% 38.00% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 291,996 288,024 283,618 279,887 276,059 269,977 273,808 4.36%
NOSH 158,768 158,768 158,768 158,768 158,768 158,768 158,768 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 9.34% 10.70% 8.31% 8.62% 6.61% 10.40% 7.23% -
ROE 2.25% 2.07% 1.67% 1.69% 1.54% 2.18% 1.04% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 54.76 49.46 44.50 47.38 48.43 48.17 35.56 33.24%
EPS 4.45 4.03 3.21 3.19 2.85 3.95 1.91 75.47%
DPS 3.00 1.50 0.00 0.00 2.00 1.50 0.00 -
NAPS 1.977 1.95 1.92 1.889 1.856 1.812 1.837 5.00%
Adjusted Per Share Value based on latest NOSH - 158,768
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 50.94 46.01 41.40 44.22 45.37 45.20 33.38 32.44%
EPS 4.14 3.75 2.98 2.98 2.67 3.70 1.79 74.62%
DPS 2.79 1.40 0.00 0.00 1.87 1.41 0.00 -
NAPS 1.8391 1.8141 1.7864 1.7629 1.7388 1.7004 1.7246 4.36%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.39 1.43 1.41 1.55 1.35 1.17 1.10 -
P/RPS 2.54 2.89 3.17 3.27 2.79 2.43 3.09 -12.21%
P/EPS 31.21 35.47 43.99 48.54 47.32 29.64 57.57 -33.43%
EY 3.20 2.82 2.27 2.06 2.11 3.37 1.74 49.94%
DY 2.16 1.05 0.00 0.00 1.48 1.28 0.00 -
P/NAPS 0.70 0.73 0.73 0.82 0.73 0.65 0.60 10.79%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 24/11/21 15/09/21 28/05/21 03/03/21 25/11/20 26/08/20 -
Price 1.39 1.53 1.45 1.55 1.58 1.30 1.10 -
P/RPS 2.54 3.09 3.26 3.27 3.26 2.70 3.09 -12.21%
P/EPS 31.21 37.96 45.24 48.54 55.39 32.94 57.57 -33.43%
EY 3.20 2.63 2.21 2.06 1.81 3.04 1.74 49.94%
DY 2.16 0.98 0.00 0.00 1.27 1.15 0.00 -
P/NAPS 0.70 0.78 0.76 0.82 0.85 0.72 0.60 10.79%

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