[UNIMECH] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -4.07%
YoY- -0.53%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 262,802 271,740 242,819 235,812 233,664 227,852 239,048 6.53%
PBT 32,564 32,420 22,156 22,686 24,060 23,824 18,908 43.82%
Tax -10,738 -12,140 -8,531 -6,932 -7,730 -9,028 -7,350 28.84%
NP 21,826 20,280 13,625 15,754 16,330 14,796 11,558 52.95%
-
NP to SH 16,288 15,876 11,892 13,677 14,258 12,132 8,665 52.48%
-
Tax Rate 32.98% 37.45% 38.50% 30.56% 32.13% 37.89% 38.87% -
Total Cost 240,976 251,460 229,194 220,057 217,334 213,056 227,490 3.92%
-
Net Worth 242,973 241,652 244,155 246,692 246,986 247,114 245,562 -0.70%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 7,585 14,939 3,758 5,003 7,507 14,916 3,758 59.91%
Div Payout % 46.57% 94.10% 31.60% 36.59% 52.65% 122.95% 43.38% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 242,973 241,652 244,155 246,692 246,986 247,114 245,562 -0.70%
NOSH 135,231 131,845 131,196 125,097 131,180 124,303 130,051 2.64%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.31% 7.46% 5.61% 6.68% 6.99% 6.49% 4.84% -
ROE 6.70% 6.57% 4.87% 5.54% 5.77% 4.91% 3.53% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 207.89 218.27 193.83 188.50 186.75 183.30 190.80 5.90%
EPS 12.98 12.76 9.50 10.93 11.42 9.76 7.11 49.53%
DPS 6.00 12.00 3.00 4.00 6.00 12.00 3.00 58.94%
NAPS 1.922 1.941 1.949 1.972 1.974 1.988 1.96 -1.30%
Adjusted Per Share Value based on latest NOSH - 125,662
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 165.53 171.15 152.94 148.53 147.17 143.51 150.56 6.54%
EPS 10.26 10.00 7.49 8.61 8.98 7.64 5.46 52.45%
DPS 4.78 9.41 2.37 3.15 4.73 9.40 2.37 59.83%
NAPS 1.5304 1.522 1.5378 1.5538 1.5556 1.5564 1.5467 -0.70%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.95 0.97 1.02 1.04 1.12 1.08 1.03 -
P/RPS 0.46 0.44 0.53 0.55 0.60 0.59 0.54 -10.16%
P/EPS 7.37 7.61 10.74 9.51 9.83 11.07 14.89 -37.50%
EY 13.56 13.15 9.31 10.51 10.17 9.04 6.71 60.04%
DY 6.32 12.37 2.94 3.85 5.36 11.11 2.91 67.94%
P/NAPS 0.49 0.50 0.52 0.53 0.57 0.54 0.53 -5.11%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 31/05/18 27/02/18 28/11/17 29/08/17 25/05/17 28/02/17 -
Price 1.08 0.995 1.02 1.07 1.04 1.16 1.10 -
P/RPS 0.52 0.46 0.53 0.57 0.56 0.63 0.58 -7.03%
P/EPS 8.38 7.80 10.74 9.79 9.13 11.89 15.90 -34.82%
EY 11.93 12.82 9.31 10.22 10.96 8.41 6.29 53.40%
DY 5.56 12.06 2.94 3.74 5.77 10.34 2.73 60.88%
P/NAPS 0.56 0.51 0.52 0.54 0.53 0.58 0.56 0.00%

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
Post a Comment