[UNIMECH] YoY Annualized 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- 10.05%
YoY- 27.92%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 315,836 301,524 280,820 262,696 272,400 271,740 227,852 5.59%
PBT 45,532 42,536 35,664 29,124 33,620 32,420 23,824 11.39%
Tax -11,844 -12,324 -11,456 -7,880 -12,612 -12,140 -9,028 4.62%
NP 33,688 30,212 24,208 21,244 21,008 20,280 14,796 14.69%
-
NP to SH 27,264 24,208 18,924 16,984 16,372 15,876 12,132 14.44%
-
Tax Rate 26.01% 28.97% 32.12% 27.06% 37.51% 37.45% 37.89% -
Total Cost 282,148 271,312 256,612 241,452 251,392 251,460 213,056 4.79%
-
Net Worth 325,592 298,129 279,887 261,782 251,868 241,652 247,114 4.70%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - 14,939 14,916 -
Div Payout % - - - - - 94.10% 122.95% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 325,592 298,129 279,887 261,782 251,868 241,652 247,114 4.70%
NOSH 158,768 158,768 158,768 158,768 158,768 131,845 124,303 4.16%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 10.67% 10.02% 8.62% 8.09% 7.71% 7.46% 6.49% -
ROE 8.37% 8.12% 6.76% 6.49% 6.50% 6.57% 4.91% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 214.09 204.20 189.53 176.01 181.69 218.27 183.30 2.62%
EPS 18.48 16.40 12.76 11.36 10.92 12.76 9.76 11.22%
DPS 0.00 0.00 0.00 0.00 0.00 12.00 12.00 -
NAPS 2.207 2.019 1.889 1.754 1.68 1.941 1.988 1.75%
Adjusted Per Share Value based on latest NOSH - 158,768
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 198.93 189.91 176.87 165.46 171.57 171.15 143.51 5.59%
EPS 17.17 15.25 11.92 10.70 10.31 10.00 7.64 14.44%
DPS 0.00 0.00 0.00 0.00 0.00 9.41 9.40 -
NAPS 2.0507 1.8778 1.7629 1.6488 1.5864 1.522 1.5564 4.70%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.62 1.41 1.55 1.00 1.08 0.97 1.08 -
P/RPS 0.76 0.69 0.82 0.57 0.59 0.44 0.59 4.30%
P/EPS 8.77 8.60 12.14 8.79 9.89 7.61 11.07 -3.80%
EY 11.41 11.63 8.24 11.38 10.11 13.15 9.04 3.95%
DY 0.00 0.00 0.00 0.00 0.00 12.37 11.11 -
P/NAPS 0.73 0.70 0.82 0.57 0.64 0.50 0.54 5.15%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/05/23 25/05/22 28/05/21 29/06/20 30/05/19 31/05/18 25/05/17 -
Price 1.62 1.45 1.55 1.10 1.08 0.995 1.16 -
P/RPS 0.76 0.71 0.82 0.62 0.59 0.46 0.63 3.17%
P/EPS 8.77 8.84 12.14 9.67 9.89 7.80 11.89 -4.94%
EY 11.41 11.31 8.24 10.35 10.11 12.82 8.41 5.21%
DY 0.00 0.00 0.00 0.00 0.00 12.06 10.34 -
P/NAPS 0.73 0.72 0.82 0.63 0.64 0.51 0.58 3.90%

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