[UNIMECH] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock

[UNIMECH] UNIMECH GROUP BHD

Announcement Date

27-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Dec-2017 [#4]

Profit Trend

QoQ- 15.93%

YoY- 37.24%

Quarter Report

UGB QTR Report Dec 2017.pdf

Latest QR

Upcoming QR

UNIMECH's Result

UNIMECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Cumulative Result
Revenue	203,233	131,401	67,935	242,819	176,859	116,832	56,963	133.30%
YoY %	54.67%	93.42%	-72.02%	37.30%	51.38%	105.10%	-	-
Horiz. %	356.78%	230.68%	119.26%	426.27%	310.48%	205.10%	100.00%	-
PBT	26,122	16,282	8,105	22,156	17,015	12,030	5,956	167.69%
YoY %	60.43%	100.89%	-63.42%	30.21%	41.44%	101.98%	-	-
Horiz. %	438.58%	273.37%	136.08%	371.99%	285.68%	201.98%	100.00%	-
Tax	-8,362	-5,369	-3,035	-8,531	-5,199	-3,865	-2,257	139.24%
YoY %	-55.75%	-76.90%	64.42%	-64.09%	-34.51%	-71.25%	-	-
Horiz. %	370.49%	237.88%	134.47%	377.98%	230.35%	171.25%	100.00%	-
NP	17,760	10,913	5,070	13,625	11,816	8,165	3,699	184.33%
YoY %	62.74%	115.25%	-62.79%	15.31%	44.72%	120.74%	-	-
Horiz. %	480.13%	295.03%	137.06%	368.34%	319.44%	220.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,145	8,144	3,969	11,892	10,258	7,129	3,033	178.87%
YoY %	73.69%	105.19%	-66.62%	15.93%	43.89%	135.05%	-	-
Horiz. %	466.37%	268.51%	130.86%	392.09%	338.21%	235.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.01%	32.98%	37.45%	38.50%	30.56%	32.13%	37.89%	-
YoY %	-2.94%	-11.94%	-2.73%	25.98%	-4.89%	-15.20%	-	-
Horiz. %	84.48%	87.04%	98.84%	101.61%	80.65%	84.80%	100.00%	-
Total Cost	185,473	120,488	62,865	229,194	165,043	108,667	53,264	129.56%
YoY %	53.93%	91.66%	-72.57%	38.87%	51.88%	104.02%	-	-
Horiz. %	348.21%	226.21%	118.03%	430.30%	309.86%	204.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	214,874	242,973	241,652	244,155	246,692	246,986	247,114	-8.89%
YoY %	-11.56%	0.55%	-1.03%	-1.03%	-0.12%	-0.05%	-	-
Horiz. %	86.95%	98.32%	97.79%	98.80%	99.83%	99.95%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	1,964	3,792	3,734	3,758	3,752	3,753	3,729	-34.75%
YoY %	-48.21%	1.55%	-0.64%	0.16%	-0.03%	0.64%	-	-
Horiz. %	52.67%	101.69%	100.13%	100.78%	100.62%	100.64%	100.00%	-
Div Payout %	13.89%	46.57%	94.10%	31.60%	36.59%	52.65%	122.95%	-
YoY %	-70.17%	-50.51%	197.78%	-13.64%	-30.50%	-57.18%	-	-
Horiz. %	11.30%	37.88%	76.54%	25.70%	29.76%	42.82%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	214,874	242,973	241,652	244,155	246,692	246,986	247,114	-8.89%
YoY %	-11.56%	0.55%	-1.03%	-1.03%	-0.12%	-0.05%	-	-
Horiz. %	86.95%	98.32%	97.79%	98.80%	99.83%	99.95%	100.00%	-
NOSH	158,768	135,231	131,845	131,196	125,097	131,180	124,303	17.70%
YoY %	17.41%	2.57%	0.49%	4.88%	-4.64%	5.53%	-	-
Horiz. %	127.73%	108.79%	106.07%	105.55%	100.64%	105.53%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	8.74%	8.31%	7.46%	5.61%	6.68%	6.99%	6.49%	-
YoY %	5.17%	11.39%	32.98%	-16.02%	-4.43%	7.70%	-	-
Horiz. %	134.67%	128.04%	114.95%	86.44%	102.93%	107.70%	100.00%	-
ROE	6.58%	3.35%	1.64%	4.87%	4.16%	2.89%	1.23%	-
YoY %	96.42%	104.27%	-66.32%	17.07%	43.94%	134.96%	-	-
Horiz. %	534.96%	272.36%	133.33%	395.93%	338.21%	234.96%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	155.21	103.94	54.57	193.83	141.38	93.38	45.83	125.35%
YoY %	49.33%	90.47%	-71.85%	37.10%	51.40%	103.75%	-	-
Horiz. %	338.66%	226.79%	119.07%	422.93%	308.49%	203.75%	100.00%	-
EPS	11.11	6.49	3.19	9.50	8.20	5.71	2.44	174.46%
YoY %	71.19%	103.45%	-66.42%	15.85%	43.61%	134.02%	-	-
Horiz. %	455.33%	265.98%	130.74%	389.34%	336.07%	234.02%	100.00%	-
DPS	1.50	3.00	3.00	3.00	3.00	3.00	3.00	-36.97%
YoY %	-50.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	50.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.641	1.922	1.941	1.949	1.972	1.974	1.988	-11.99%
YoY %	-14.62%	-0.98%	-0.41%	-1.17%	-0.10%	-0.70%	-	-
Horiz. %	82.55%	96.68%	97.64%	98.04%	99.20%	99.30%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 131,196
RPS	128.01	82.76	42.79	152.94	111.39	73.59	35.88	133.30%
YoY %	54.68%	93.41%	-72.02%	37.30%	51.37%	105.10%	-	-
Horiz. %	356.77%	230.66%	119.26%	426.25%	310.45%	205.10%	100.00%	-
EPS	8.91	5.13	2.50	7.49	6.46	4.49	1.91	178.92%
YoY %	73.68%	105.20%	-66.62%	15.94%	43.88%	135.08%	-	-
Horiz. %	466.49%	268.59%	130.89%	392.15%	338.22%	235.08%	100.00%	-
DPS	1.24	2.39	2.35	2.37	2.36	2.36	2.35	-34.67%
YoY %	-48.12%	1.70%	-0.84%	0.42%	0.00%	0.43%	-	-
Horiz. %	52.77%	101.70%	100.00%	100.85%	100.43%	100.43%	100.00%	-
NAPS	1.3534	1.5304	1.522	1.5378	1.5538	1.5556	1.5564	-8.88%
YoY %	-11.57%	0.55%	-1.03%	-1.03%	-0.12%	-0.05%	-	-
Horiz. %	86.96%	98.33%	97.79%	98.80%	99.83%	99.95%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	1.03	0.95	0.97	1.02	1.04	1.12	1.08	-
P/RPS	0.66	0.91	1.78	0.53	0.74	1.20	2.36	-57.20%
YoY %	-27.47%	-48.88%	235.85%	-28.38%	-38.33%	-49.15%	-	-
Horiz. %	27.97%	38.56%	75.42%	22.46%	31.36%	50.85%	100.00%	-
P/EPS	9.53	14.75	30.43	10.74	12.68	19.66	44.26	-64.04%
YoY %	-35.39%	-51.53%	183.33%	-15.30%	-35.50%	-55.58%	-	-
Horiz. %	21.53%	33.33%	68.75%	24.27%	28.65%	44.42%	100.00%	-
EY	10.49	6.78	3.29	9.31	7.88	5.09	2.26	177.99%
YoY %	54.72%	106.08%	-64.66%	18.15%	54.81%	125.22%	-	-
Horiz. %	464.16%	300.00%	145.58%	411.95%	348.67%	225.22%	100.00%	-
DY	1.46	3.16	3.09	2.94	2.88	2.68	2.78	-34.88%
YoY %	-53.80%	2.27%	5.10%	2.08%	7.46%	-3.60%	-	-
Horiz. %	52.52%	113.67%	111.15%	105.76%	103.60%	96.40%	100.00%	-
P/NAPS	0.63	0.49	0.50	0.52	0.53	0.57	0.54	10.81%
YoY %	28.57%	-2.00%	-3.85%	-1.89%	-7.02%	5.56%	-	-
Horiz. %	116.67%	90.74%	92.59%	96.30%	98.15%	105.56%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	28/11/18	29/08/18	31/05/18	27/02/18	28/11/17	29/08/17	25/05/17	-
Price	1.00	1.08	0.995	1.02	1.07	1.04	1.16	-
P/RPS	0.64	1.04	1.82	0.53	0.76	1.11	2.53	-59.96%
YoY %	-38.46%	-42.86%	243.40%	-30.26%	-31.53%	-56.13%	-	-
Horiz. %	25.30%	41.11%	71.94%	20.95%	30.04%	43.87%	100.00%	-
P/EPS	9.26	16.76	31.21	10.74	13.05	18.25	47.54	-66.36%
YoY %	-44.75%	-46.30%	190.60%	-17.70%	-28.49%	-61.61%	-	-
Horiz. %	19.48%	35.25%	65.65%	22.59%	27.45%	38.39%	100.00%	-
EY	10.80	5.96	3.20	9.31	7.66	5.48	2.10	197.64%
YoY %	81.21%	86.25%	-65.63%	21.54%	39.78%	160.95%	-	-
Horiz. %	514.29%	283.81%	152.38%	443.33%	364.76%	260.95%	100.00%	-
DY	1.50	2.78	3.02	2.94	2.80	2.88	2.59	-30.49%
YoY %	-46.04%	-7.95%	2.72%	5.00%	-2.78%	11.20%	-	-
Horiz. %	57.92%	107.34%	116.60%	113.51%	108.11%	111.20%	100.00%	-
P/NAPS	0.61	0.56	0.51	0.52	0.54	0.53	0.58	3.41%
YoY %	8.93%	9.80%	-1.92%	-3.70%	1.89%	-8.62%	-	-
Horiz. %	105.17%	96.55%	87.93%	89.66%	93.10%	91.38%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos