[UNIMECH] YoY Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 42.66%
YoY- 27.76%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 330,718 332,409 289,868 262,472 276,045 276,921 242,819 5.28%
PBT 45,891 50,139 38,941 29,961 37,939 34,360 22,156 12.89%
Tax -12,045 -13,514 -12,058 -8,591 -11,913 -11,474 -8,531 5.91%
NP 33,846 36,625 26,883 21,370 26,026 22,886 13,625 16.36%
-
NP to SH 28,987 30,655 21,998 17,218 21,952 18,797 11,892 16.00%
-
Tax Rate 26.25% 26.95% 30.96% 28.67% 31.40% 33.39% 38.50% -
Total Cost 296,872 295,784 262,985 241,102 250,019 254,035 229,194 4.40%
-
Net Worth 341,312 311,617 291,996 276,059 266,850 246,775 244,155 5.73%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 5,735 9,152 6,646 5,205 6,727 5,707 3,758 7.29%
Div Payout % 19.79% 29.86% 30.21% 30.24% 30.65% 30.36% 31.60% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 341,312 311,617 291,996 276,059 266,850 246,775 244,155 5.73%
NOSH 158,768 158,768 158,768 158,768 158,768 158,768 131,196 3.22%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 10.23% 11.02% 9.27% 8.14% 9.43% 8.26% 5.61% -
ROE 8.49% 9.84% 7.53% 6.24% 8.23% 7.62% 4.87% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 224.90 225.18 196.26 176.46 184.65 184.37 193.83 2.50%
EPS 19.67 20.77 14.91 11.56 14.69 14.12 9.50 12.89%
DPS 3.90 6.20 4.50 3.50 4.50 3.80 3.00 4.46%
NAPS 2.321 2.111 1.977 1.856 1.785 1.643 1.949 2.95%
Adjusted Per Share Value based on latest NOSH - 158,768
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 208.30 209.37 182.57 165.32 173.87 174.42 152.94 5.28%
EPS 18.26 19.31 13.86 10.84 13.83 11.84 7.49 16.00%
DPS 3.61 5.76 4.19 3.28 4.24 3.59 2.37 7.26%
NAPS 2.1497 1.9627 1.8391 1.7388 1.6808 1.5543 1.5378 5.73%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.77 1.60 1.39 1.35 1.24 0.95 1.02 -
P/RPS 0.79 0.71 0.71 0.77 0.67 0.52 0.53 6.87%
P/EPS 8.98 7.70 9.33 11.66 8.44 7.59 10.74 -2.93%
EY 11.14 12.98 10.72 8.57 11.84 13.17 9.31 3.03%
DY 2.20 3.88 3.24 2.59 3.63 4.00 2.94 -4.71%
P/NAPS 0.76 0.76 0.70 0.73 0.69 0.58 0.52 6.52%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 27/02/23 28/02/22 03/03/21 27/02/20 27/02/19 27/02/18 -
Price 1.67 1.68 1.39 1.58 1.26 1.02 1.02 -
P/RPS 0.74 0.75 0.71 0.90 0.68 0.55 0.53 5.71%
P/EPS 8.47 8.09 9.33 13.65 8.58 8.15 10.74 -3.87%
EY 11.80 12.36 10.72 7.33 11.65 12.27 9.31 4.02%
DY 2.34 3.69 3.24 2.22 3.57 3.73 2.94 -3.73%
P/NAPS 0.72 0.80 0.70 0.85 0.71 0.62 0.52 5.57%

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