[UNIMECH] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 6.01%
YoY- 31.72%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 335,987 295,044 267,003 273,619 277,086 253,791 239,522 5.79%
PBT 50,888 40,659 31,596 36,815 34,660 24,305 18,944 17.89%
Tax -13,394 -12,275 -9,485 -10,730 -11,592 -9,309 -7,742 9.56%
NP 37,494 28,384 22,111 26,085 23,068 14,996 11,202 22.29%
-
NP to SH 31,419 23,319 17,703 22,105 18,920 12,828 8,380 24.62%
-
Tax Rate 26.32% 30.19% 30.02% 29.15% 33.44% 38.30% 40.87% -
Total Cost 298,493 266,660 244,892 247,534 254,018 238,795 228,320 4.56%
-
Net Worth 325,592 298,129 279,887 261,782 251,868 241,652 247,114 4.70%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 9,152 6,646 5,209 6,728 5,418 7,493 7,487 3.40%
Div Payout % 29.13% 28.50% 29.43% 30.44% 28.64% 58.41% 89.35% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 325,592 298,129 279,887 261,782 251,868 241,652 247,114 4.70%
NOSH 158,768 158,768 158,768 158,768 158,768 131,845 124,303 4.16%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 11.16% 9.62% 8.28% 9.53% 8.33% 5.91% 4.68% -
ROE 9.65% 7.82% 6.33% 8.44% 7.51% 5.31% 3.39% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 227.75 199.81 180.20 183.33 184.82 203.85 192.69 2.82%
EPS 21.30 15.79 11.95 14.81 12.62 10.30 6.74 21.12%
DPS 6.20 4.50 3.50 4.50 3.61 6.00 6.02 0.49%
NAPS 2.207 2.019 1.889 1.754 1.68 1.941 1.988 1.75%
Adjusted Per Share Value based on latest NOSH - 158,768
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 211.62 185.83 168.17 172.34 174.52 159.85 150.86 5.80%
EPS 19.79 14.69 11.15 13.92 11.92 8.08 5.28 24.62%
DPS 5.76 4.19 3.28 4.24 3.41 4.72 4.72 3.37%
NAPS 2.0507 1.8778 1.7629 1.6488 1.5864 1.522 1.5564 4.70%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.62 1.41 1.55 1.00 1.08 0.97 1.08 -
P/RPS 0.71 0.71 0.86 0.55 0.58 0.48 0.56 4.03%
P/EPS 7.61 8.93 12.97 6.75 8.56 9.41 16.02 -11.66%
EY 13.15 11.20 7.71 14.81 11.69 10.62 6.24 13.22%
DY 3.83 3.19 2.26 4.50 3.35 6.19 5.58 -6.07%
P/NAPS 0.73 0.70 0.82 0.57 0.64 0.50 0.54 5.15%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/05/23 25/05/22 28/05/21 29/06/20 30/05/19 31/05/18 25/05/17 -
Price 1.62 1.45 1.47 1.10 1.08 0.995 1.14 -
P/RPS 0.71 0.73 0.82 0.60 0.58 0.49 0.59 3.13%
P/EPS 7.61 9.18 12.30 7.43 8.56 9.66 16.91 -12.45%
EY 13.15 10.89 8.13 13.46 11.69 10.36 5.91 14.25%
DY 3.83 3.10 2.38 4.09 3.35 6.03 5.28 -5.20%
P/NAPS 0.73 0.72 0.78 0.63 0.64 0.51 0.57 4.20%

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