[UNIMECH] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 72.97%
YoY- 6.77%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 118,676 65,674 276,045 203,690 129,979 68,100 276,921 -43.18%
PBT 12,943 7,281 37,939 26,743 16,364 8,405 34,360 -47.87%
Tax -3,800 -1,970 -11,913 -8,340 -5,391 -3,153 -11,474 -52.16%
NP 9,143 5,311 26,026 18,403 10,973 5,252 22,886 -45.78%
-
NP to SH 7,094 4,246 21,952 15,102 8,731 4,093 18,797 -47.80%
-
Tax Rate 29.36% 27.06% 31.40% 31.19% 32.94% 37.51% 33.39% -
Total Cost 109,533 60,363 250,019 185,287 119,006 62,848 254,035 -42.95%
-
Net Worth 273,808 261,782 266,850 262,259 257,189 251,868 246,775 7.18%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 4,471 - 6,727 2,244 - - 5,707 -15.02%
Div Payout % 63.03% - 30.65% 14.86% - - 30.36% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 273,808 261,782 266,850 262,259 257,189 251,868 246,775 7.18%
NOSH 158,768 158,768 158,768 158,768 158,768 158,768 158,768 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 7.70% 8.09% 9.43% 9.03% 8.44% 7.71% 8.26% -
ROE 2.59% 1.62% 8.23% 5.76% 3.39% 1.63% 7.62% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 79.62 44.00 184.65 136.15 86.88 45.42 184.37 -42.89%
EPS 4.76 2.84 14.69 10.09 5.83 2.73 14.12 -51.59%
DPS 3.00 0.00 4.50 1.50 0.00 0.00 3.80 -14.59%
NAPS 1.837 1.754 1.785 1.753 1.719 1.68 1.643 7.73%
Adjusted Per Share Value based on latest NOSH - 158,768
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 80.89 44.76 188.15 138.83 88.59 46.42 188.75 -43.18%
EPS 4.84 2.89 14.96 10.29 5.95 2.79 12.81 -47.76%
DPS 3.05 0.00 4.59 1.53 0.00 0.00 3.89 -14.98%
NAPS 1.8662 1.7843 1.8188 1.7875 1.753 1.7167 1.682 7.18%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.10 1.00 1.24 1.27 1.09 1.08 0.95 -
P/RPS 1.38 2.27 0.67 0.93 1.25 2.38 0.52 91.79%
P/EPS 23.11 35.15 8.44 12.58 18.68 39.56 7.59 110.21%
EY 4.33 2.84 11.84 7.95 5.35 2.53 13.17 -52.39%
DY 2.73 0.00 3.63 1.18 0.00 0.00 4.00 -22.50%
P/NAPS 0.60 0.57 0.69 0.72 0.63 0.64 0.58 2.28%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 29/06/20 27/02/20 29/11/19 22/08/19 30/05/19 27/02/19 -
Price 1.10 1.10 1.26 1.24 1.37 1.08 1.02 -
P/RPS 1.38 2.50 0.68 0.91 1.58 2.38 0.55 84.75%
P/EPS 23.11 38.67 8.58 12.28 23.48 39.56 8.15 100.46%
EY 4.33 2.59 11.65 8.14 4.26 2.53 12.27 -50.09%
DY 2.73 0.00 3.57 1.21 0.00 0.00 3.73 -18.80%
P/NAPS 0.60 0.63 0.71 0.71 0.80 0.64 0.62 -2.16%

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