[UNIMECH] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -13.05%
YoY- 37.24%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 270,977 262,802 271,740 242,819 235,812 233,664 227,852 12.23%
PBT 34,829 32,564 32,420 22,156 22,686 24,060 23,824 28.78%
Tax -11,149 -10,738 -12,140 -8,531 -6,932 -7,730 -9,028 15.09%
NP 23,680 21,826 20,280 13,625 15,754 16,330 14,796 36.78%
-
NP to SH 18,860 16,288 15,876 11,892 13,677 14,258 12,132 34.15%
-
Tax Rate 32.01% 32.98% 37.45% 38.50% 30.56% 32.13% 37.89% -
Total Cost 247,297 240,976 251,460 229,194 220,057 217,334 213,056 10.43%
-
Net Worth 214,874 242,973 241,652 244,155 246,692 246,986 247,114 -8.89%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 2,618 7,585 14,939 3,758 5,003 7,507 14,916 -68.61%
Div Payout % 13.89% 46.57% 94.10% 31.60% 36.59% 52.65% 122.95% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 214,874 242,973 241,652 244,155 246,692 246,986 247,114 -8.89%
NOSH 158,768 135,231 131,845 131,196 125,097 131,180 124,303 17.70%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 8.74% 8.31% 7.46% 5.61% 6.68% 6.99% 6.49% -
ROE 8.78% 6.70% 6.57% 4.87% 5.54% 5.77% 4.91% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 206.95 207.89 218.27 193.83 188.50 186.75 183.30 8.41%
EPS 14.81 12.98 12.76 9.50 10.93 11.42 9.76 32.01%
DPS 2.00 6.00 12.00 3.00 4.00 6.00 12.00 -69.68%
NAPS 1.641 1.922 1.941 1.949 1.972 1.974 1.988 -11.99%
Adjusted Per Share Value based on latest NOSH - 131,196
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 170.67 165.53 171.15 152.94 148.53 147.17 143.51 12.23%
EPS 11.88 10.26 10.00 7.49 8.61 8.98 7.64 34.18%
DPS 1.65 4.78 9.41 2.37 3.15 4.73 9.40 -68.61%
NAPS 1.3534 1.5304 1.522 1.5378 1.5538 1.5556 1.5564 -8.88%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.03 0.95 0.97 1.02 1.04 1.12 1.08 -
P/RPS 0.50 0.46 0.44 0.53 0.55 0.60 0.59 -10.43%
P/EPS 7.15 7.37 7.61 10.74 9.51 9.83 11.07 -25.25%
EY 13.98 13.56 13.15 9.31 10.51 10.17 9.04 33.69%
DY 1.94 6.32 12.37 2.94 3.85 5.36 11.11 -68.72%
P/NAPS 0.63 0.49 0.50 0.52 0.53 0.57 0.54 10.81%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 29/08/18 31/05/18 27/02/18 28/11/17 29/08/17 25/05/17 -
Price 1.00 1.08 0.995 1.02 1.07 1.04 1.16 -
P/RPS 0.48 0.52 0.46 0.53 0.57 0.56 0.63 -16.56%
P/EPS 6.94 8.38 7.80 10.74 9.79 9.13 11.89 -30.13%
EY 14.40 11.93 12.82 9.31 10.22 10.96 8.41 43.07%
DY 2.00 5.56 12.06 2.94 3.74 5.77 10.34 -66.52%
P/NAPS 0.61 0.56 0.51 0.52 0.54 0.53 0.58 3.41%

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