[UNIMECH] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 8.6%
YoY- 18.84%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 327,278 334,238 278,650 253,926 271,586 270,977 235,812 5.61%
PBT 46,441 53,824 37,588 32,390 35,657 34,829 22,686 12.67%
Tax -12,158 -15,192 -11,814 -10,249 -11,120 -11,149 -6,932 9.81%
NP 34,282 38,632 25,773 22,141 24,537 23,680 15,754 13.82%
-
NP to SH 29,697 31,702 20,560 17,300 20,136 18,860 13,677 13.78%
-
Tax Rate 26.18% 28.23% 31.43% 31.64% 31.19% 32.01% 30.56% -
Total Cost 292,996 295,606 252,877 231,785 247,049 247,297 220,057 4.88%
-
Net Worth 338,699 315,459 288,024 269,977 262,259 214,874 246,692 5.42%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 3,932 3,936 2,954 2,979 2,992 2,618 5,003 -3.93%
Div Payout % 13.24% 12.42% 14.37% 17.22% 14.86% 13.89% 36.59% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 338,699 315,459 288,024 269,977 262,259 214,874 246,692 5.42%
NOSH 158,768 158,768 158,768 158,768 158,768 158,768 125,097 4.05%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 10.48% 11.56% 9.25% 8.72% 9.03% 8.74% 6.68% -
ROE 8.77% 10.05% 7.14% 6.41% 7.68% 8.78% 5.54% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 221.95 226.42 188.65 170.43 181.53 206.95 188.50 2.75%
EPS 20.13 21.47 13.91 11.60 13.45 14.81 10.93 10.70%
DPS 2.67 2.67 2.00 2.00 2.00 2.00 4.00 -6.51%
NAPS 2.297 2.137 1.95 1.812 1.753 1.641 1.972 2.57%
Adjusted Per Share Value based on latest NOSH - 158,768
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 206.14 210.52 175.51 159.94 171.06 170.67 148.53 5.61%
EPS 18.70 19.97 12.95 10.90 12.68 11.88 8.61 13.79%
DPS 2.48 2.48 1.86 1.88 1.88 1.65 3.15 -3.90%
NAPS 2.1333 1.9869 1.8141 1.7004 1.6518 1.3534 1.5538 5.42%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.89 1.48 1.43 1.17 1.27 1.03 1.04 -
P/RPS 0.85 0.65 0.76 0.69 0.70 0.50 0.55 7.52%
P/EPS 9.38 6.89 10.27 10.08 9.44 7.15 9.51 -0.22%
EY 10.66 14.51 9.73 9.92 10.60 13.98 10.51 0.23%
DY 1.41 1.80 1.40 1.71 1.57 1.94 3.85 -15.40%
P/NAPS 0.82 0.69 0.73 0.65 0.72 0.63 0.53 7.54%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 24/11/22 24/11/21 25/11/20 29/11/19 28/11/18 28/11/17 -
Price 1.80 1.39 1.53 1.30 1.24 1.00 1.07 -
P/RPS 0.81 0.61 0.81 0.76 0.68 0.48 0.57 6.02%
P/EPS 8.94 6.47 10.99 11.20 9.21 6.94 9.79 -1.50%
EY 11.19 15.45 9.10 8.93 10.85 14.40 10.22 1.52%
DY 1.48 1.92 1.31 1.54 1.61 2.00 3.74 -14.31%
P/NAPS 0.78 0.65 0.78 0.72 0.71 0.61 0.54 6.31%

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