[UNIMECH] YoY TTM 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- 0.37%
YoY- -0.82%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 327,189 331,559 281,015 262,800 277,378 269,193 239,399 5.34%
PBT 44,582 51,118 33,859 35,489 34,981 31,263 18,658 15.61%
Tax -11,219 -14,591 -9,765 -11,260 -11,452 -11,694 -7,420 7.13%
NP 33,363 36,527 24,094 24,229 23,529 19,569 11,238 19.87%
-
NP to SH 29,151 30,355 19,663 19,825 19,754 15,778 8,570 22.62%
-
Tax Rate 25.16% 28.54% 28.84% 31.73% 32.74% 37.41% 39.77% -
Total Cost 293,826 295,032 256,921 238,571 253,849 249,624 228,161 4.30%
-
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 9,148 7,383 5,190 6,719 5,698 9,457 7,487 3.39%
Div Payout % 31.38% 24.32% 26.40% 33.90% 28.85% 59.94% 87.37% -
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 10.20% 11.02% 8.57% 9.22% 8.48% 7.27% 4.69% -
ROE 8.61% 9.62% 6.83% 7.34% 7.53% 7.34% 3.46% -
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 221.89 224.61 190.25 176.38 185.41 205.58 190.51 2.57%
EPS 19.77 20.56 13.31 13.31 13.20 12.05 6.82 19.39%
DPS 6.20 5.00 3.50 4.50 3.80 7.22 6.00 0.54%
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 206.08 208.83 177.00 165.52 174.71 169.55 150.78 5.34%
EPS 18.36 19.12 12.38 12.49 12.44 9.94 5.40 22.61%
DPS 5.76 4.65 3.27 4.23 3.59 5.96 4.72 3.37%
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 0.85 0.66 0.75 0.66 0.68 0.50 0.55 7.52%
P/EPS 9.56 7.20 10.74 8.79 9.62 8.55 15.25 -7.48%
EY 10.46 13.89 9.31 11.37 10.40 11.70 6.56 8.08%
DY 3.28 3.38 2.45 3.85 2.99 7.01 5.77 -8.98%
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 0.81 0.62 0.80 0.74 0.67 0.49 0.56 6.34%
P/EPS 9.10 6.76 11.49 9.77 9.39 8.30 15.69 -8.67%
EY 10.98 14.79 8.70 10.24 10.65 12.05 6.37 9.49%
DY 3.44 3.60 2.29 3.46 3.06 7.22 5.61 -7.82%
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