[UNIMECH] YoY 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- 25.74%
YoY- 1.24%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
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 84,491 90,546 73,054 71,769 73,711 71,832 60,027 5.86%
PBT 11,859 17,768 11,141 11,350 10,379 9,840 4,985 15.53%
Tax -3,138 -4,771 -3,323 -3,887 -2,949 -2,993 -1,334 15.31%
NP 8,721 12,997 7,818 7,463 7,430 6,847 3,651 15.61%
-
NP to SH 7,335 10,877 5,954 5,881 6,371 6,000 3,129 15.24%
-
Tax Rate 26.46% 26.85% 29.83% 34.25% 28.41% 30.42% 26.76% -
Total Cost 75,770 77,549 65,236 64,306 66,281 64,985 56,376 5.04%
-
Net Worth 338,699 315,459 288,024 269,977 262,259 214,874 247,806 5.34%
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 - -
Div Payout % 40.21% 27.14% 37.21% 38.00% 35.22% 32.74% - -
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 338,699 315,459 288,024 269,977 262,259 214,874 247,806 5.34%
NOSH 158,768 158,768 158,768 158,768 158,768 158,768 125,662 3.97%
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 10.32% 14.35% 10.70% 10.40% 10.08% 9.53% 6.08% -
ROE 2.17% 3.45% 2.07% 2.18% 2.43% 2.79% 1.26% -
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 57.30 61.34 49.46 48.17 49.27 54.86 47.77 3.07%
EPS 4.97 7.37 4.03 3.95 4.26 4.58 2.49 12.20%
DPS 2.00 2.00 1.50 1.50 1.50 1.50 0.00 -
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 53.22 57.03 46.01 45.20 46.43 45.24 37.81 5.86%
EPS 4.62 6.85 3.75 3.70 4.01 3.78 1.97 15.25%
DPS 1.86 1.86 1.40 1.41 1.41 1.24 0.00 -
NAPS 2.1333 1.9869 1.8141 1.7004 1.6518 1.3534 1.5608 5.34%
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 3.30 2.41 2.89 2.43 2.58 1.88 2.18 7.15%
P/EPS 37.99 20.09 35.47 29.64 29.82 22.48 41.77 -1.56%
EY 2.63 4.98 2.82 3.37 3.35 4.45 2.39 1.60%
DY 1.06 1.35 1.05 1.28 1.18 1.46 0.00 -
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 3.14 2.27 3.09 2.70 2.52 1.82 2.24 5.78%
P/EPS 36.18 18.86 37.96 32.94 29.12 21.82 42.97 -2.82%
EY 2.76 5.30 2.63 3.04 3.43 4.58 2.33 2.86%
DY 1.11 1.44 0.98 1.15 1.21 1.50 0.00 -
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