[UNIMECH] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
15-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 100.08%
YoY- 33.44%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 160,968 160,133 135,934 118,676 129,979 131,401 116,832 5.48%
PBT 22,972 22,600 17,050 12,943 16,364 16,282 12,030 11.37%
Tax -5,981 -6,623 -5,538 -3,800 -5,391 -5,369 -3,865 7.54%
NP 16,991 15,977 11,512 9,143 10,973 10,913 8,165 12.98%
-
NP to SH 14,938 12,900 9,466 7,094 8,731 8,144 7,129 13.11%
-
Tax Rate 26.04% 29.31% 32.48% 29.36% 32.94% 32.98% 32.13% -
Total Cost 143,977 144,156 124,422 109,533 119,006 120,488 108,667 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 - - - 4,471 - 3,792 3,753 -
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 4.38% 4.21% 3.34% 2.59% 3.39% 3.35% 2.89% -
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 109.12 108.45 92.02 79.62 86.88 103.94 93.38 2.62%
EPS 10.12 8.74 6.40 4.76 5.83 6.49 5.71 10.00%
DPS 0.00 0.00 0.00 3.00 0.00 3.00 3.00 -
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 101.39 100.86 85.62 74.75 81.87 82.76 73.59 5.48%
EPS 9.41 8.13 5.96 4.47 5.50 5.13 4.49 13.11%
DPS 0.00 0.00 0.00 2.82 0.00 2.39 2.36 -
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 1.53 1.34 1.53 1.38 1.25 0.91 1.20 4.13%
P/EPS 16.49 16.60 22.00 23.11 18.68 14.75 19.66 -2.88%
EY 6.06 6.02 4.54 4.33 5.35 6.78 5.09 2.94%
DY 0.00 0.00 0.00 2.73 0.00 3.16 2.68 -
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 1.54 1.28 1.58 1.38 1.58 1.04 1.11 5.60%
P/EPS 16.59 15.91 22.63 23.11 23.48 16.76 18.25 -1.57%
EY 6.03 6.29 4.42 4.33 4.26 5.96 5.48 1.60%
DY 0.00 0.00 0.00 2.73 0.00 2.78 2.88 -
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