[UNIMECH] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 15.31%
YoY- 6.77%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 237,352 262,696 276,045 271,586 259,958 272,400 276,921 -9.77%
PBT 25,886 29,124 37,939 35,657 32,728 33,620 34,360 -17.21%
Tax -7,600 -7,880 -11,913 -11,120 -10,782 -12,612 -11,474 -24.03%
NP 18,286 21,244 26,026 24,537 21,946 21,008 22,886 -13.90%
-
NP to SH 14,188 16,984 21,952 20,136 17,462 16,372 18,797 -17.11%
-
Tax Rate 29.36% 27.06% 31.40% 31.19% 32.94% 37.51% 33.39% -
Total Cost 219,066 241,452 250,019 247,049 238,012 251,392 254,035 -9.40%
-
Net Worth 273,808 261,782 266,850 262,259 257,189 251,868 246,775 7.18%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 8,943 - 6,727 2,992 - - 5,707 34.94%
Div Payout % 63.03% - 30.65% 14.86% - - 30.36% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 273,808 261,782 266,850 262,259 257,189 251,868 246,775 7.18%
NOSH 158,768 158,768 158,768 158,768 158,768 158,768 158,768 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 7.70% 8.09% 9.43% 9.03% 8.44% 7.71% 8.26% -
ROE 5.18% 6.49% 8.23% 7.68% 6.79% 6.50% 7.62% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 159.24 176.01 184.65 181.53 173.75 181.69 184.37 -9.31%
EPS 9.52 11.36 14.69 13.45 11.66 10.92 14.12 -23.12%
DPS 6.00 0.00 4.50 2.00 0.00 0.00 3.80 35.63%
NAPS 1.837 1.754 1.785 1.753 1.719 1.68 1.643 7.73%
Adjusted Per Share Value based on latest NOSH - 158,768
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 149.50 165.46 173.87 171.06 163.73 171.57 174.42 -9.77%
EPS 8.94 10.70 13.83 12.68 11.00 10.31 11.84 -17.09%
DPS 5.63 0.00 4.24 1.88 0.00 0.00 3.59 35.01%
NAPS 1.7246 1.6488 1.6808 1.6518 1.6199 1.5864 1.5543 7.18%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.10 1.00 1.24 1.27 1.09 1.08 0.95 -
P/RPS 0.69 0.57 0.67 0.70 0.63 0.59 0.52 20.77%
P/EPS 11.56 8.79 8.44 9.44 9.34 9.89 7.59 32.41%
EY 8.65 11.38 11.84 10.60 10.71 10.11 13.17 -24.46%
DY 5.45 0.00 3.63 1.57 0.00 0.00 4.00 22.92%
P/NAPS 0.60 0.57 0.69 0.72 0.63 0.64 0.58 2.28%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 29/06/20 27/02/20 29/11/19 22/08/19 30/05/19 27/02/19 -
Price 1.10 1.10 1.26 1.24 1.37 1.08 1.02 -
P/RPS 0.69 0.62 0.68 0.68 0.79 0.59 0.55 16.33%
P/EPS 11.56 9.67 8.58 9.21 11.74 9.89 8.15 26.26%
EY 8.65 10.35 11.65 10.85 8.52 10.11 12.27 -20.80%
DY 5.45 0.00 3.57 1.61 0.00 0.00 3.73 28.79%
P/NAPS 0.60 0.63 0.71 0.71 0.80 0.64 0.62 -2.16%

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