[UNIMECH] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 135.05%
YoY- -10.04%
Quarter Report
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 67,935 242,819 176,859 116,832 56,963 239,048 176,005 -47.01%
PBT 8,105 22,156 17,015 12,030 5,956 18,908 16,258 -37.15%
Tax -3,035 -8,531 -5,199 -3,865 -2,257 -7,350 -4,448 -22.51%
NP 5,070 13,625 11,816 8,165 3,699 11,558 11,810 -43.12%
-
NP to SH 3,969 11,892 10,258 7,129 3,033 8,665 10,313 -47.12%
-
Tax Rate 37.45% 38.50% 30.56% 32.13% 37.89% 38.87% 27.36% -
Total Cost 62,865 229,194 165,043 108,667 53,264 227,490 164,195 -47.30%
-
Net Worth 241,652 244,155 246,692 246,986 247,114 245,562 246,127 -1.21%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 3,734 3,758 3,752 3,753 3,729 3,758 4,177 -7.20%
Div Payout % 94.10% 31.60% 36.59% 52.65% 122.95% 43.38% 40.51% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 241,652 244,155 246,692 246,986 247,114 245,562 246,127 -1.21%
NOSH 131,845 131,196 125,097 131,180 124,303 130,051 119,363 6.86%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 7.46% 5.61% 6.68% 6.99% 6.49% 4.84% 6.71% -
ROE 1.64% 4.87% 4.16% 2.89% 1.23% 3.53% 4.19% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 54.57 193.83 141.38 93.38 45.83 190.80 147.45 -48.48%
EPS 3.19 9.50 8.20 5.71 2.44 7.11 8.64 -48.56%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.50 -9.77%
NAPS 1.941 1.949 1.972 1.974 1.988 1.96 2.062 -3.95%
Adjusted Per Share Value based on latest NOSH - 131,180
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 46.30 165.50 120.54 79.63 38.83 162.93 119.96 -47.02%
EPS 2.71 8.11 6.99 4.86 2.07 5.91 7.03 -47.06%
DPS 2.55 2.56 2.56 2.56 2.54 2.56 2.85 -7.15%
NAPS 1.6471 1.6641 1.6814 1.6834 1.6843 1.6737 1.6776 -1.21%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.97 1.02 1.04 1.12 1.08 1.03 1.13 -
P/RPS 1.78 0.53 0.74 1.20 2.36 0.54 0.77 74.92%
P/EPS 30.43 10.74 12.68 19.66 44.26 14.89 13.08 75.66%
EY 3.29 9.31 7.88 5.09 2.26 6.71 7.65 -43.05%
DY 3.09 2.94 2.88 2.68 2.78 2.91 3.10 -0.21%
P/NAPS 0.50 0.52 0.53 0.57 0.54 0.53 0.55 -6.16%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 27/02/18 28/11/17 29/08/17 25/05/17 28/02/17 30/11/16 -
Price 0.995 1.02 1.07 1.04 1.16 1.10 1.11 -
P/RPS 1.82 0.53 0.76 1.11 2.53 0.58 0.75 80.67%
P/EPS 31.21 10.74 13.05 18.25 47.54 15.90 12.85 80.78%
EY 3.20 9.31 7.66 5.48 2.10 6.29 7.78 -44.72%
DY 3.02 2.94 2.80 2.88 2.59 2.73 3.15 -2.77%
P/NAPS 0.51 0.52 0.54 0.53 0.58 0.56 0.54 -3.74%

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