[UNIMECH] YoY TTM 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- 10.66%
YoY- -3.57%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 333,244 314,067 279,730 264,742 275,499 257,388 239,039 5.69%
PBT 50,491 44,491 34,068 34,518 34,442 26,408 17,460 19.35%
Tax -12,852 -13,143 -10,329 -10,322 -11,496 -10,035 -7,101 10.38%
NP 37,639 31,348 23,739 24,196 22,946 16,373 10,359 23.97%
-
NP to SH 32,693 25,432 19,590 20,315 19,383 12,907 7,829 26.88%
-
Tax Rate 25.45% 29.54% 30.32% 29.90% 33.38% 38.00% 40.67% -
Total Cost 295,605 282,719 255,991 240,546 252,553 241,015 228,680 4.36%
-
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 9,152 6,646 5,209 6,728 5,418 7,493 7,487 3.40%
Div Payout % 27.99% 26.13% 26.59% 33.12% 27.96% 58.05% 95.64% -
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 11.29% 9.98% 8.49% 9.14% 8.33% 6.36% 4.33% -
ROE 9.59% 8.29% 6.91% 7.42% 7.54% 5.31% 3.17% -
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 225.90 212.69 189.37 177.62 184.14 203.60 191.05 2.83%
EPS 22.16 17.22 13.26 13.63 12.96 10.21 6.26 23.44%
DPS 6.20 4.50 3.50 4.50 3.62 6.00 5.98 0.60%
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 209.89 197.81 176.19 166.75 173.52 162.12 150.56 5.69%
EPS 20.59 16.02 12.34 12.80 12.21 8.13 4.93 26.88%
DPS 5.76 4.19 3.28 4.24 3.41 4.72 4.72 3.37%
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 0.74 0.68 0.74 0.62 0.59 0.47 0.59 3.84%
P/EPS 7.54 8.42 10.63 8.07 8.41 9.30 17.90 -13.41%
EY 13.27 11.88 9.41 12.39 11.89 10.75 5.59 15.49%
DY 3.71 3.10 2.48 4.09 3.32 6.32 5.34 -5.88%
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 0.74 0.65 0.77 0.62 0.74 0.53 0.54 5.38%
P/EPS 7.58 8.07 10.93 8.07 10.57 10.58 16.62 -12.25%
EY 13.19 12.39 9.15 12.39 9.46 9.45 6.02 13.95%
DY 3.69 3.24 2.41 4.09 2.64 5.56 5.75 -7.12%
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