[UNIMECH] YoY Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 6.58%
YoY- 36.28%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 321,936 320,266 271,868 237,352 259,958 262,802 233,664 5.48%
PBT 45,944 45,200 34,100 25,886 32,728 32,564 24,060 11.37%
Tax -11,962 -13,246 -11,076 -7,600 -10,782 -10,738 -7,730 7.54%
NP 33,982 31,954 23,024 18,286 21,946 21,826 16,330 12.98%
-
NP to SH 29,876 25,800 18,932 14,188 17,462 16,288 14,258 13.11%
-
Tax Rate 26.04% 29.31% 32.48% 29.36% 32.94% 32.98% 32.13% -
Total Cost 287,954 288,312 248,844 219,066 238,012 240,976 217,334 4.79%
-
Net Worth 340,916 306,693 283,618 273,808 257,189 242,973 246,986 5.51%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - 8,943 - 7,585 7,507 -
Div Payout % - - - 63.03% - 46.57% 52.65% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 340,916 306,693 283,618 273,808 257,189 242,973 246,986 5.51%
NOSH 158,768 158,768 158,768 158,768 158,768 135,231 131,180 3.23%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 10.56% 9.98% 8.47% 7.70% 8.44% 8.31% 6.99% -
ROE 8.76% 8.41% 6.68% 5.18% 6.79% 6.70% 5.77% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 218.23 216.89 184.05 159.24 173.75 207.89 186.75 2.62%
EPS 20.24 17.48 12.80 9.52 11.66 12.98 11.42 10.00%
DPS 0.00 0.00 0.00 6.00 0.00 6.00 6.00 -
NAPS 2.311 2.077 1.92 1.837 1.719 1.922 1.974 2.66%
Adjusted Per Share Value based on latest NOSH - 158,768
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 202.77 201.72 171.24 149.50 163.73 165.53 147.17 5.48%
EPS 18.82 16.25 11.92 8.94 11.00 10.26 8.98 13.11%
DPS 0.00 0.00 0.00 5.63 0.00 4.78 4.73 -
NAPS 2.1473 1.9317 1.7864 1.7246 1.6199 1.5304 1.5556 5.51%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.67 1.45 1.41 1.10 1.09 0.95 1.12 -
P/RPS 0.77 0.67 0.77 0.69 0.63 0.46 0.60 4.24%
P/EPS 8.25 8.30 11.00 11.56 9.34 7.37 9.83 -2.87%
EY 12.13 12.05 9.09 8.65 10.71 13.56 10.17 2.97%
DY 0.00 0.00 0.00 5.45 0.00 6.32 5.36 -
P/NAPS 0.72 0.70 0.73 0.60 0.63 0.49 0.57 3.96%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 21/08/23 25/08/22 15/09/21 26/08/20 22/08/19 29/08/18 29/08/17 -
Price 1.68 1.39 1.45 1.10 1.37 1.08 1.04 -
P/RPS 0.77 0.64 0.79 0.69 0.79 0.52 0.56 5.44%
P/EPS 8.30 7.96 11.31 11.56 11.74 8.38 9.13 -1.57%
EY 12.05 12.57 8.84 8.65 8.52 11.93 10.96 1.59%
DY 0.00 0.00 0.00 5.45 0.00 5.56 5.77 -
P/NAPS 0.73 0.67 0.76 0.60 0.80 0.56 0.53 5.47%

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