[UNIMECH] YoY 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- 10.48%
YoY- 55.03%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 85,259 81,730 80,880 72,027 72,355 73,688 65,960 4.36%
PBT 11,060 9,771 10,750 5,668 11,196 8,238 5,141 13.61%
Tax -2,926 -2,120 -3,197 -904 -3,573 -3,112 -3,332 -2.14%
NP 8,134 7,651 7,553 4,764 7,623 5,126 1,809 28.45%
-
NP to SH 6,714 6,878 6,578 4,243 6,850 4,652 1,634 26.54%
-
Tax Rate 26.46% 21.70% 29.74% 15.95% 31.91% 37.78% 64.81% -
Total Cost 77,125 74,079 73,327 67,263 64,732 68,562 64,151 3.11%
-
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 6,199 4,430 2,974 4,484 3,454 3,758 7.29%
Div Payout % 85.42% 90.14% 67.36% 70.11% 65.47% 74.26% 230.00% -
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 9.54% 9.36% 9.34% 6.61% 10.54% 6.96% 2.74% -
ROE 1.97% 2.21% 2.25% 1.54% 2.57% 1.89% 0.67% -
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 57.98 55.37 54.76 48.43 48.40 49.06 52.65 1.61%
EPS 4.57 4.66 4.45 2.85 4.58 3.10 1.30 23.29%
DPS 3.90 4.20 3.00 2.00 3.00 2.30 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 53.70 51.48 50.94 45.37 45.57 46.41 41.54 4.37%
EPS 4.23 4.33 4.14 2.67 4.31 2.93 1.03 26.53%
DPS 3.61 3.90 2.79 1.87 2.82 2.18 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 3.05 2.89 2.54 2.79 2.56 1.94 1.94 7.82%
P/EPS 38.77 34.34 31.21 47.32 27.06 30.67 78.20 -11.03%
EY 2.58 2.91 3.20 2.11 3.70 3.26 1.28 12.38%
DY 2.20 2.63 2.16 1.48 2.42 2.42 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 2.88 3.03 2.54 3.26 2.60 2.08 1.94 6.80%
P/EPS 36.58 36.06 31.21 55.39 27.50 32.93 78.20 -11.88%
EY 2.73 2.77 3.20 1.81 3.64 3.04 1.28 13.44%
DY 2.34 2.50 2.16 1.27 2.38 2.25 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