[UNIMECH] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -12.9%
YoY- 3.12%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 276,045 271,586 259,958 272,400 276,921 270,977 262,802 3.32%
PBT 37,939 35,657 32,728 33,620 34,360 34,829 32,564 10.69%
Tax -11,913 -11,120 -10,782 -12,612 -11,474 -11,149 -10,738 7.14%
NP 26,026 24,537 21,946 21,008 22,886 23,680 21,826 12.41%
-
NP to SH 21,952 20,136 17,462 16,372 18,797 18,860 16,288 21.94%
-
Tax Rate 31.40% 31.19% 32.94% 37.51% 33.39% 32.01% 32.98% -
Total Cost 250,019 247,049 238,012 251,392 254,035 247,297 240,976 2.47%
-
Net Worth 266,850 262,259 257,189 251,868 246,775 214,874 242,973 6.43%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 6,727 2,992 - - 5,707 2,618 7,585 -7.67%
Div Payout % 30.65% 14.86% - - 30.36% 13.89% 46.57% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 266,850 262,259 257,189 251,868 246,775 214,874 242,973 6.43%
NOSH 158,768 158,768 158,768 158,768 158,768 158,768 135,231 11.25%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 9.43% 9.03% 8.44% 7.71% 8.26% 8.74% 8.31% -
ROE 8.23% 7.68% 6.79% 6.50% 7.62% 8.78% 6.70% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 184.65 181.53 173.75 181.69 184.37 206.95 207.89 -7.57%
EPS 14.69 13.45 11.66 10.92 14.12 14.81 12.98 8.57%
DPS 4.50 2.00 0.00 0.00 3.80 2.00 6.00 -17.40%
NAPS 1.785 1.753 1.719 1.68 1.643 1.641 1.922 -4.79%
Adjusted Per Share Value based on latest NOSH - 158,768
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 173.87 171.06 163.73 171.57 174.42 170.67 165.53 3.32%
EPS 13.83 12.68 11.00 10.31 11.84 11.88 10.26 21.95%
DPS 4.24 1.88 0.00 0.00 3.59 1.65 4.78 -7.66%
NAPS 1.6808 1.6518 1.6199 1.5864 1.5543 1.3534 1.5304 6.43%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.24 1.27 1.09 1.08 0.95 1.03 0.95 -
P/RPS 0.67 0.70 0.63 0.59 0.52 0.50 0.46 28.40%
P/EPS 8.44 9.44 9.34 9.89 7.59 7.15 7.37 9.43%
EY 11.84 10.60 10.71 10.11 13.17 13.98 13.56 -8.62%
DY 3.63 1.57 0.00 0.00 4.00 1.94 6.32 -30.83%
P/NAPS 0.69 0.72 0.63 0.64 0.58 0.63 0.49 25.55%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 29/11/19 22/08/19 30/05/19 27/02/19 28/11/18 29/08/18 -
Price 1.26 1.24 1.37 1.08 1.02 1.00 1.08 -
P/RPS 0.68 0.68 0.79 0.59 0.55 0.48 0.52 19.52%
P/EPS 8.58 9.21 11.74 9.89 8.15 6.94 8.38 1.58%
EY 11.65 10.85 8.52 10.11 12.27 14.40 11.93 -1.56%
DY 3.57 1.61 0.00 0.00 3.73 2.00 5.56 -25.51%
P/NAPS 0.71 0.71 0.80 0.64 0.62 0.61 0.56 17.09%

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