[UNIMECH] QoQ 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- -8.0%
YoY- 27.92%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 81,730 90,546 84,752 75,381 80,880 73,054 65,729 15.58%
PBT 9,771 17,768 11,966 10,634 10,750 11,141 8,134 12.96%
Tax -2,120 -4,771 -3,542 -3,081 -3,197 -3,323 -2,674 -14.30%
NP 7,651 12,997 8,424 7,553 7,553 7,818 5,460 25.14%
-
NP to SH 6,878 10,877 6,848 6,052 6,578 5,954 4,735 28.17%
-
Tax Rate 21.70% 26.85% 29.60% 28.97% 29.74% 29.83% 32.87% -
Total Cost 74,079 77,549 76,328 67,828 73,327 65,236 60,269 14.70%
-
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 6,199 2,952 - - 4,430 2,215 - -
Div Payout % 90.14% 27.14% - - 67.36% 37.21% - -
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 9.36% 14.35% 9.94% 10.02% 9.34% 10.70% 8.31% -
ROE 2.21% 3.45% 2.23% 2.03% 2.25% 2.07% 1.67% -
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 55.37 61.34 57.40 51.05 54.76 49.46 44.50 15.63%
EPS 4.66 7.37 4.64 4.10 4.45 4.03 3.21 28.12%
DPS 4.20 2.00 0.00 0.00 3.00 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 51.48 57.03 53.38 47.48 50.94 46.01 41.40 15.58%
EPS 4.33 6.85 4.31 3.81 4.14 3.75 2.98 28.19%
DPS 3.90 1.86 0.00 0.00 2.79 1.40 0.00 -
NAPS 1.9627 1.9869 1.9317 1.8778 1.8391 1.8141 1.7864 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 2.89 2.41 2.53 2.76 2.54 2.89 3.17 -5.96%
P/EPS 34.34 20.09 31.27 34.40 31.21 35.47 43.99 -15.18%
EY 2.91 4.98 3.20 2.91 3.20 2.82 2.27 17.95%
DY 2.63 1.35 0.00 0.00 2.16 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 3.03 2.27 2.42 2.84 2.54 3.09 3.26 -4.74%
P/EPS 36.06 18.86 29.97 35.38 31.21 37.96 45.24 -13.99%
EY 2.77 5.30 3.34 2.83 3.20 2.63 2.21 16.20%
DY 2.50 1.44 0.00 0.00 2.16 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