[UNIMECH] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock

[UNIMECH] UNIMECH GROUP BHD

Announcement Date

29-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 19.42%

YoY- 3.74%

Quarter Report

UGB Qtr Report Jun16.pdf

Latest QR

Upcoming QR

UNIMECH's Result

UNIMECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Annualized Quarter Result
Revenue	227,852	239,048	234,673	232,676	225,956	238,658	232,238	-1.26%
YoY %	-4.68%	1.86%	0.86%	2.97%	-5.32%	2.76%	-	-
Horiz. %	98.11%	102.93%	101.05%	100.19%	97.30%	102.76%	100.00%	-
PBT	23,824	18,908	21,677	24,942	23,680	19,933	21,400	7.40%
YoY %	26.00%	-12.77%	-13.09%	5.33%	18.80%	-6.86%	-	-
Horiz. %	111.33%	88.36%	101.29%	116.55%	110.65%	93.14%	100.00%	-
Tax	-9,028	-7,350	-5,930	-6,866	-7,460	-6,481	-5,929	32.32%
YoY %	-22.83%	-23.95%	13.63%	7.96%	-15.11%	-9.31%	-	-
Horiz. %	152.27%	123.97%	100.02%	115.80%	125.82%	109.31%	100.00%	-
NP	14,796	11,558	15,746	18,076	16,220	13,452	15,470	-2.92%
YoY %	28.02%	-26.60%	-12.89%	11.44%	20.58%	-13.04%	-	-
Horiz. %	95.64%	74.71%	101.78%	116.85%	104.85%	86.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,132	8,665	13,750	15,850	13,272	10,464	13,244	-5.67%
YoY %	40.01%	-36.98%	-13.25%	19.42%	26.83%	-20.99%	-	-
Horiz. %	91.60%	65.43%	103.82%	119.68%	100.21%	79.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.89%	38.87%	27.36%	27.53%	31.50%	32.51%	27.71%	-
YoY %	-2.52%	42.07%	-0.62%	-12.60%	-3.11%	17.32%	-	-
Horiz. %	136.74%	140.27%	98.74%	99.35%	113.68%	117.32%	100.00%	-
Total Cost	213,056	227,490	218,926	214,600	209,736	225,206	216,768	-1.14%
YoY %	-6.34%	3.91%	2.02%	2.32%	-6.87%	3.89%	-	-
Horiz. %	98.29%	104.95%	101.00%	99.00%	96.76%	103.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	247,114	245,562	246,127	244,314	237,034	235,529	236,918	2.84%
YoY %	0.63%	-0.23%	0.74%	3.07%	0.64%	-0.59%	-	-
Horiz. %	104.30%	103.65%	103.89%	103.12%	100.05%	99.41%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	14,916	3,758	5,570	8,354	16,709	4,157	7,128	63.52%
YoY %	296.91%	-32.53%	-33.33%	-50.00%	301.95%	-41.68%	-	-
Horiz. %	209.26%	52.72%	78.14%	117.20%	234.41%	58.32%	100.00%	-
Div Payout %	122.95%	43.38%	40.51%	52.71%	125.90%	39.73%	53.83%	-
YoY %	183.43%	7.08%	-23.15%	-58.13%	216.89%	-26.19%	-	-
Horiz. %	228.40%	80.59%	75.26%	97.92%	233.88%	73.81%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	247,114	245,562	246,127	244,314	237,034	235,529	236,918	2.84%
YoY %	0.63%	-0.23%	0.74%	3.07%	0.64%	-0.59%	-	-
Horiz. %	104.30%	103.65%	103.89%	103.12%	100.05%	99.41%	100.00%	-
NOSH	124,303	130,051	119,363	119,352	119,352	118,774	118,815	3.05%
YoY %	-4.42%	8.95%	0.01%	0.00%	0.49%	-0.03%	-	-
Horiz. %	104.62%	109.46%	100.46%	100.45%	100.45%	99.97%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	6.49%	4.84%	6.71%	7.77%	7.18%	5.64%	6.66%	-
YoY %	34.09%	-27.87%	-13.64%	8.22%	27.30%	-15.32%	-	-
Horiz. %	97.45%	72.67%	100.75%	116.67%	107.81%	84.68%	100.00%	-
ROE	4.91%	3.53%	5.59%	6.49%	5.60%	4.44%	5.59%	-
YoY %	39.09%	-36.85%	-13.87%	15.89%	26.13%	-20.57%	-	-
Horiz. %	87.84%	63.15%	100.00%	116.10%	100.18%	79.43%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	183.30	190.80	196.60	194.95	189.32	200.93	195.46	-4.18%
YoY %	-3.93%	-2.95%	0.85%	2.97%	-5.78%	2.80%	-	-
Horiz. %	93.78%	97.62%	100.58%	99.74%	96.86%	102.80%	100.00%	-
EPS	9.76	7.11	11.52	13.28	11.12	8.81	11.15	-8.48%
YoY %	37.27%	-38.28%	-13.25%	19.42%	26.22%	-20.99%	-	-
Horiz. %	87.53%	63.77%	103.32%	119.10%	99.73%	79.01%	100.00%	-
DPS	12.00	3.00	4.67	7.00	14.00	3.50	6.00	58.67%
YoY %	300.00%	-35.76%	-33.29%	-50.00%	300.00%	-41.67%	-	-
Horiz. %	200.00%	50.00%	77.83%	116.67%	233.33%	58.33%	100.00%	-
NAPS	1.988	1.96	2.062	2.047	1.986	1.983	1.994	-0.20%
YoY %	1.43%	-4.95%	0.73%	3.07%	0.15%	-0.55%	-	-
Horiz. %	99.70%	98.29%	103.41%	102.66%	99.60%	99.45%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 119,352
RPS	143.51	150.56	147.81	146.55	142.32	150.32	146.28	-1.26%
YoY %	-4.68%	1.86%	0.86%	2.97%	-5.32%	2.76%	-	-
Horiz. %	98.11%	102.93%	101.05%	100.18%	97.29%	102.76%	100.00%	-
EPS	7.64	5.46	8.66	9.98	8.36	6.59	8.34	-5.67%
YoY %	39.93%	-36.95%	-13.23%	19.38%	26.86%	-20.98%	-	-
Horiz. %	91.61%	65.47%	103.84%	119.66%	100.24%	79.02%	100.00%	-
DPS	9.40	2.37	3.51	5.26	10.52	2.62	4.49	63.57%
YoY %	296.62%	-32.48%	-33.27%	-50.00%	301.53%	-41.65%	-	-
Horiz. %	209.35%	52.78%	78.17%	117.15%	234.30%	58.35%	100.00%	-
NAPS	1.5564	1.5467	1.5502	1.5388	1.493	1.4835	1.4922	2.84%
YoY %	0.63%	-0.23%	0.74%	3.07%	0.64%	-0.58%	-	-
Horiz. %	104.30%	103.65%	103.89%	103.12%	100.05%	99.42%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	1.08	1.03	1.13	1.18	1.16	1.27	1.25	-
P/RPS	0.59	0.54	0.57	0.61	0.61	0.63	0.64	-5.27%
YoY %	9.26%	-5.26%	-6.56%	0.00%	-3.17%	-1.56%	-	-
Horiz. %	92.19%	84.38%	89.06%	95.31%	95.31%	98.44%	100.00%	-
P/EPS	11.07	14.89	9.81	8.89	10.43	14.42	11.21	-0.83%
YoY %	-25.65%	51.78%	10.35%	-14.77%	-27.67%	28.64%	-	-
Horiz. %	98.75%	132.83%	87.51%	79.30%	93.04%	128.64%	100.00%	-
EY	9.04	6.71	10.19	11.25	9.59	6.94	8.92	0.89%
YoY %	34.72%	-34.15%	-9.42%	17.31%	38.18%	-22.20%	-	-
Horiz. %	101.35%	75.22%	114.24%	126.12%	107.51%	77.80%	100.00%	-
DY	11.11	2.91	4.13	5.93	12.07	2.76	4.80	74.88%
YoY %	281.79%	-29.54%	-30.35%	-50.87%	337.32%	-42.50%	-	-
Horiz. %	231.46%	60.63%	86.04%	123.54%	251.46%	57.50%	100.00%	-
P/NAPS	0.54	0.53	0.55	0.58	0.58	0.64	0.63	-9.75%
YoY %	1.89%	-3.64%	-5.17%	0.00%	-9.38%	1.59%	-	-
Horiz. %	85.71%	84.13%	87.30%	92.06%	92.06%	101.59%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	25/05/17	28/02/17	30/11/16	29/08/16	30/05/16	29/02/16	30/11/15	-
Price	1.16	1.10	1.11	1.10	1.13	1.16	1.38	-
P/RPS	0.63	0.58	0.56	0.56	0.60	0.58	0.71	-7.65%
YoY %	8.62%	3.57%	0.00%	-6.67%	3.45%	-18.31%	-	-
Horiz. %	88.73%	81.69%	78.87%	78.87%	84.51%	81.69%	100.00%	-
P/EPS	11.89	15.90	9.64	8.28	10.16	13.17	12.38	-2.65%
YoY %	-25.22%	64.94%	16.43%	-18.50%	-22.85%	6.38%	-	-
Horiz. %	96.04%	128.43%	77.87%	66.88%	82.07%	106.38%	100.00%	-
EY	8.41	6.29	10.38	12.07	9.84	7.59	8.08	2.70%
YoY %	33.70%	-39.40%	-14.00%	22.66%	29.64%	-6.06%	-	-
Horiz. %	104.08%	77.85%	128.47%	149.38%	121.78%	93.94%	100.00%	-
DY	10.34	2.73	4.20	6.36	12.39	3.02	4.35	78.01%
YoY %	278.75%	-35.00%	-33.96%	-48.67%	310.26%	-30.57%	-	-
Horiz. %	237.70%	62.76%	96.55%	146.21%	284.83%	69.43%	100.00%	-
P/NAPS	0.58	0.56	0.54	0.54	0.57	0.58	0.69	-10.92%
YoY %	3.57%	3.70%	0.00%	-5.26%	-1.72%	-15.94%	-	-
Horiz. %	84.06%	81.16%	78.26%	78.26%	82.61%	84.06%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos