[UNIMECH] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 43.89%
YoY- -0.53%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 131,401 67,935 242,819 176,859 116,832 56,963 239,048 -32.97%
PBT 16,282 8,105 22,156 17,015 12,030 5,956 18,908 -9.51%
Tax -5,369 -3,035 -8,531 -5,199 -3,865 -2,257 -7,350 -18.93%
NP 10,913 5,070 13,625 11,816 8,165 3,699 11,558 -3.76%
-
NP to SH 8,144 3,969 11,892 10,258 7,129 3,033 8,665 -4.06%
-
Tax Rate 32.98% 37.45% 38.50% 30.56% 32.13% 37.89% 38.87% -
Total Cost 120,488 62,865 229,194 165,043 108,667 53,264 227,490 -34.61%
-
Net Worth 242,973 241,652 244,155 246,692 246,986 247,114 245,562 -0.70%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 3,792 3,734 3,758 3,752 3,753 3,729 3,758 0.60%
Div Payout % 46.57% 94.10% 31.60% 36.59% 52.65% 122.95% 43.38% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 242,973 241,652 244,155 246,692 246,986 247,114 245,562 -0.70%
NOSH 135,231 131,845 131,196 125,097 131,180 124,303 130,051 2.64%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.31% 7.46% 5.61% 6.68% 6.99% 6.49% 4.84% -
ROE 3.35% 1.64% 4.87% 4.16% 2.89% 1.23% 3.53% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 103.94 54.57 193.83 141.38 93.38 45.83 190.80 -33.37%
EPS 6.49 3.19 9.50 8.20 5.71 2.44 7.11 -5.91%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 1.922 1.941 1.949 1.972 1.974 1.988 1.96 -1.30%
Adjusted Per Share Value based on latest NOSH - 125,662
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 82.76 42.79 152.94 111.39 73.59 35.88 150.56 -32.97%
EPS 5.13 2.50 7.49 6.46 4.49 1.91 5.46 -4.08%
DPS 2.39 2.35 2.37 2.36 2.36 2.35 2.37 0.56%
NAPS 1.5304 1.522 1.5378 1.5538 1.5556 1.5564 1.5467 -0.70%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.95 0.97 1.02 1.04 1.12 1.08 1.03 -
P/RPS 0.91 1.78 0.53 0.74 1.20 2.36 0.54 41.74%
P/EPS 14.75 30.43 10.74 12.68 19.66 44.26 14.89 -0.62%
EY 6.78 3.29 9.31 7.88 5.09 2.26 6.71 0.69%
DY 3.16 3.09 2.94 2.88 2.68 2.78 2.91 5.66%
P/NAPS 0.49 0.50 0.52 0.53 0.57 0.54 0.53 -5.11%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 31/05/18 27/02/18 28/11/17 29/08/17 25/05/17 28/02/17 -
Price 1.08 0.995 1.02 1.07 1.04 1.16 1.10 -
P/RPS 1.04 1.82 0.53 0.76 1.11 2.53 0.58 47.75%
P/EPS 16.76 31.21 10.74 13.05 18.25 47.54 15.90 3.58%
EY 5.96 3.20 9.31 7.66 5.48 2.10 6.29 -3.53%
DY 2.78 3.02 2.94 2.80 2.88 2.59 2.73 1.22%
P/NAPS 0.56 0.51 0.52 0.54 0.53 0.58 0.56 0.00%

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