[UNIMECH] YoY TTM Result on 31-Dec-2019 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 11.13%
YoY- 16.79%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 332,409 289,868 262,472 276,045 276,921 242,819 239,048 5.64%
PBT 50,139 38,941 29,961 37,939 34,360 22,156 18,908 17.64%
Tax -13,514 -12,058 -8,591 -11,913 -11,474 -8,531 -7,350 10.67%
NP 36,625 26,883 21,370 26,026 22,886 13,625 11,558 21.18%
-
NP to SH 30,655 21,998 17,218 21,952 18,796 11,892 8,665 23.42%
-
Tax Rate 26.95% 30.96% 28.67% 31.40% 33.39% 38.50% 38.87% -
Total Cost 295,784 262,985 241,102 250,019 254,035 229,194 227,490 4.47%
-
Net Worth 311,617 291,996 276,059 266,850 246,775 244,155 245,562 4.04%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 9,152 6,646 5,209 6,728 9,153 7,487 7,935 2.40%
Div Payout % 29.86% 30.21% 30.26% 30.65% 48.70% 62.96% 91.59% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 311,617 291,996 276,059 266,850 246,775 244,155 245,562 4.04%
NOSH 158,768 158,768 158,768 158,768 158,768 131,196 125,287 4.02%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 11.02% 9.27% 8.14% 9.43% 8.26% 5.61% 4.84% -
ROE 9.84% 7.53% 6.24% 8.23% 7.62% 4.87% 3.53% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 225.18 196.26 176.46 184.65 184.37 193.83 190.80 2.79%
EPS 20.77 14.89 11.58 14.68 12.51 9.49 6.92 20.09%
DPS 6.20 4.50 3.50 4.50 6.09 6.00 6.33 -0.34%
NAPS 2.111 1.977 1.856 1.785 1.643 1.949 1.96 1.24%
Adjusted Per Share Value based on latest NOSH - 158,768
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 209.37 182.57 165.32 173.87 174.42 152.94 150.56 5.64%
EPS 19.31 13.86 10.84 13.83 11.84 7.49 5.46 23.42%
DPS 5.76 4.19 3.28 4.24 5.77 4.72 5.00 2.38%
NAPS 1.9627 1.8391 1.7388 1.6808 1.5543 1.5378 1.5467 4.04%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.60 1.39 1.35 1.24 0.95 1.02 1.03 -
P/RPS 0.71 0.71 0.77 0.67 0.52 0.53 0.54 4.66%
P/EPS 7.70 9.33 11.66 8.44 7.59 10.74 14.89 -10.40%
EY 12.98 10.72 8.57 11.84 13.17 9.31 6.71 11.61%
DY 3.88 3.24 2.59 3.63 6.42 5.88 6.15 -7.38%
P/NAPS 0.76 0.70 0.73 0.69 0.58 0.52 0.53 6.18%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 28/02/22 03/03/21 27/02/20 27/02/19 27/02/18 28/02/17 -
Price 1.68 1.39 1.58 1.26 1.02 1.02 1.10 -
P/RPS 0.75 0.71 0.90 0.68 0.55 0.53 0.58 4.37%
P/EPS 8.09 9.33 13.65 8.58 8.15 10.74 15.90 -10.64%
EY 12.36 10.72 7.33 11.65 12.27 9.31 6.29 11.91%
DY 3.69 3.24 2.22 3.57 5.97 5.88 5.76 -7.14%
P/NAPS 0.80 0.70 0.85 0.71 0.62 0.52 0.56 6.12%

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