[UNIMECH] YoY Cumulative 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- 62.9%
YoY- 18.84%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 245,459 250,679 208,988 190,445 203,690 203,233 176,859 5.61%
PBT 34,831 40,368 28,191 24,293 26,743 26,122 17,015 12.67%
Tax -9,119 -11,394 -8,861 -7,687 -8,340 -8,362 -5,199 9.81%
NP 25,712 28,974 19,330 16,606 18,403 17,760 11,816 13.82%
-
NP to SH 22,273 23,777 15,420 12,975 15,102 14,145 10,258 13.78%
-
Tax Rate 26.18% 28.23% 31.43% 31.64% 31.19% 32.01% 30.56% -
Total Cost 219,747 221,705 189,658 173,839 185,287 185,473 165,043 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 2,949 2,952 2,215 2,234 2,244 1,964 3,752 -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 6.58% 7.54% 5.35% 4.81% 5.76% 6.58% 4.16% -
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 166.47 169.82 141.49 127.82 136.15 155.21 141.38 2.75%
EPS 15.10 16.10 10.43 8.70 10.09 11.11 8.20 10.70%
DPS 2.00 2.00 1.50 1.50 1.50 1.50 3.00 -6.53%
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 154.60 157.89 131.63 119.95 128.29 128.01 111.39 5.61%
EPS 14.03 14.98 9.71 8.17 9.51 8.91 6.46 13.79%
DPS 1.86 1.86 1.40 1.41 1.41 1.24 2.36 -3.88%
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 1.14 0.87 1.01 0.92 0.93 0.66 0.74 7.46%
P/EPS 12.51 9.19 13.70 13.44 12.58 9.53 12.68 -0.22%
EY 7.99 10.88 7.30 7.44 7.95 10.49 7.88 0.23%
DY 1.06 1.35 1.05 1.28 1.18 1.46 2.88 -15.33%
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 1.08 0.82 1.08 1.02 0.91 0.64 0.76 6.02%
P/EPS 11.92 8.63 14.66 14.93 12.28 9.26 13.05 -1.49%
EY 8.39 11.59 6.82 6.70 8.14 10.80 7.66 1.52%
DY 1.11 1.44 0.98 1.15 1.21 1.50 2.80 -14.28%
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