[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
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 326,226 333,244 314,067 279,730 264,742 275,499 257,388 4.02%
PBT 42,441 50,491 44,491 34,068 34,518 34,442 26,408 8.22%
Tax -10,785 -12,852 -13,143 -10,329 -10,322 -11,496 -10,035 1.20%
NP 31,656 37,639 31,348 23,739 24,196 22,946 16,373 11.60%
-
NP to SH 25,438 32,693 25,432 19,590 20,315 19,383 12,907 11.96%
-
Tax Rate 25.41% 25.45% 29.54% 30.32% 29.90% 33.38% 38.00% -
Total Cost 294,570 295,605 282,719 255,991 240,546 252,553 241,015 3.39%
-
Net Worth 343,314 340,916 306,693 283,618 273,808 257,189 242,973 5.92%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 8,684 9,152 6,646 5,209 6,728 5,418 7,493 2.48%
Div Payout % 34.14% 27.99% 26.13% 26.59% 33.12% 27.96% 58.05% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 343,314 340,916 306,693 283,618 273,808 257,189 242,973 5.92%
NOSH 158,768 158,768 158,768 158,768 158,768 158,768 135,231 2.70%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 9.70% 11.29% 9.98% 8.49% 9.14% 8.33% 6.36% -
ROE 7.41% 9.59% 8.29% 6.91% 7.42% 7.54% 5.31% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 222.16 225.90 212.69 189.37 177.62 184.14 203.60 1.46%
EPS 17.32 22.16 17.22 13.26 13.63 12.96 10.21 9.19%
DPS 5.90 6.20 4.50 3.50 4.50 3.62 6.00 -0.27%
NAPS 2.338 2.311 2.077 1.92 1.837 1.719 1.922 3.31%
Adjusted Per Share Value based on latest NOSH - 158,768
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 205.47 209.89 197.81 176.19 166.75 173.52 162.12 4.02%
EPS 16.02 20.59 16.02 12.34 12.80 12.21 8.13 11.95%
DPS 5.47 5.76 4.19 3.28 4.24 3.41 4.72 2.48%
NAPS 2.1624 2.1473 1.9317 1.7864 1.7246 1.6199 1.5304 5.92%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.53 1.67 1.45 1.41 1.10 1.09 0.95 -
P/RPS 0.69 0.74 0.68 0.74 0.62 0.59 0.47 6.60%
P/EPS 8.83 7.54 8.42 10.63 8.07 8.41 9.30 -0.85%
EY 11.32 13.27 11.88 9.41 12.39 11.89 10.75 0.86%
DY 3.86 3.71 3.10 2.48 4.09 3.32 6.32 -7.88%
P/NAPS 0.65 0.72 0.70 0.73 0.60 0.63 0.49 4.81%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 21/08/24 21/08/23 25/08/22 15/09/21 26/08/20 22/08/19 29/08/18 -
Price 1.46 1.68 1.39 1.45 1.10 1.37 1.08 -
P/RPS 0.66 0.74 0.65 0.77 0.62 0.74 0.53 3.72%
P/EPS 8.43 7.58 8.07 10.93 8.07 10.57 10.58 -3.71%
EY 11.87 13.19 12.39 9.15 12.39 9.46 9.45 3.86%
DY 4.04 3.69 3.24 2.41 4.09 2.64 5.56 -5.17%
P/NAPS 0.62 0.73 0.67 0.76 0.60 0.80 0.56 1.70%

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