[UNIMECH] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 30.13%
YoY- 3.83%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 116,832 56,963 239,048 176,005 116,338 56,489 238,658 -37.91%
PBT 12,030 5,956 18,908 16,258 12,471 5,920 19,933 -28.60%
Tax -3,865 -2,257 -7,350 -4,448 -3,433 -1,865 -6,481 -29.17%
NP 8,165 3,699 11,558 11,810 9,038 4,055 13,452 -28.33%
-
NP to SH 7,129 3,033 8,665 10,313 7,925 3,318 10,464 -22.59%
-
Tax Rate 32.13% 37.89% 38.87% 27.36% 27.53% 31.50% 32.51% -
Total Cost 108,667 53,264 227,490 164,195 107,300 52,434 225,206 -38.50%
-
Net Worth 246,986 247,114 245,562 246,127 244,314 237,034 235,529 3.22%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 3,753 3,729 3,758 4,177 4,177 4,177 4,157 -6.59%
Div Payout % 52.65% 122.95% 43.38% 40.51% 52.71% 125.90% 39.73% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 246,986 247,114 245,562 246,127 244,314 237,034 235,529 3.22%
NOSH 131,180 124,303 130,051 119,363 119,352 119,352 118,774 6.85%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.99% 6.49% 4.84% 6.71% 7.77% 7.18% 5.64% -
ROE 2.89% 1.23% 3.53% 4.19% 3.24% 1.40% 4.44% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 93.38 45.83 190.80 147.45 97.47 47.33 200.93 -40.02%
EPS 5.71 2.44 7.11 8.64 6.64 2.78 8.81 -25.12%
DPS 3.00 3.00 3.00 3.50 3.50 3.50 3.50 -9.77%
NAPS 1.974 1.988 1.96 2.062 2.047 1.986 1.983 -0.30%
Adjusted Per Share Value based on latest NOSH - 119,400
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 79.63 38.83 162.93 119.96 79.29 38.50 162.67 -37.91%
EPS 4.86 2.07 5.91 7.03 5.40 2.26 7.13 -22.56%
DPS 2.56 2.54 2.56 2.85 2.85 2.85 2.83 -6.47%
NAPS 1.6834 1.6843 1.6737 1.6776 1.6652 1.6156 1.6053 3.22%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.12 1.08 1.03 1.13 1.18 1.16 1.27 -
P/RPS 1.20 2.36 0.54 0.77 1.21 2.45 0.63 53.72%
P/EPS 19.66 44.26 14.89 13.08 17.77 41.73 14.42 22.97%
EY 5.09 2.26 6.71 7.65 5.63 2.40 6.94 -18.68%
DY 2.68 2.78 2.91 3.10 2.97 3.02 2.76 -1.94%
P/NAPS 0.57 0.54 0.53 0.55 0.58 0.58 0.64 -7.43%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 25/05/17 28/02/17 30/11/16 29/08/16 30/05/16 29/02/16 -
Price 1.04 1.16 1.10 1.11 1.10 1.13 1.16 -
P/RPS 1.11 2.53 0.58 0.75 1.13 2.39 0.58 54.20%
P/EPS 18.25 47.54 15.90 12.85 16.57 40.65 13.17 24.31%
EY 5.48 2.10 6.29 7.78 6.04 2.46 7.59 -19.53%
DY 2.88 2.59 2.73 3.15 3.18 3.10 3.02 -3.11%
P/NAPS 0.53 0.58 0.56 0.54 0.54 0.57 0.58 -5.83%

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