[UNIMECH] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 32.89%
YoY- 58.06%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 203,690 129,979 68,100 276,921 203,233 131,401 67,935 107.79%
PBT 26,743 16,364 8,405 34,360 26,122 16,282 8,105 121.47%
Tax -8,340 -5,391 -3,153 -11,474 -8,362 -5,369 -3,035 96.06%
NP 18,403 10,973 5,252 22,886 17,760 10,913 5,070 136.00%
-
NP to SH 15,102 8,731 4,093 18,797 14,145 8,144 3,969 143.52%
-
Tax Rate 31.19% 32.94% 37.51% 33.39% 32.01% 32.98% 37.45% -
Total Cost 185,287 119,006 62,848 254,035 185,473 120,488 62,865 105.43%
-
Net Worth 262,259 257,189 251,868 246,775 214,874 242,973 241,652 5.60%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 2,244 - - 5,707 1,964 3,792 3,734 -28.76%
Div Payout % 14.86% - - 30.36% 13.89% 46.57% 94.10% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 262,259 257,189 251,868 246,775 214,874 242,973 241,652 5.60%
NOSH 158,768 158,768 158,768 158,768 158,768 135,231 131,845 13.17%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 9.03% 8.44% 7.71% 8.26% 8.74% 8.31% 7.46% -
ROE 5.76% 3.39% 1.63% 7.62% 6.58% 3.35% 1.64% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 136.15 86.88 45.42 184.37 155.21 103.94 54.57 83.85%
EPS 10.09 5.83 2.73 14.12 11.11 6.49 3.19 115.32%
DPS 1.50 0.00 0.00 3.80 1.50 3.00 3.00 -36.97%
NAPS 1.753 1.719 1.68 1.643 1.641 1.922 1.941 -6.56%
Adjusted Per Share Value based on latest NOSH - 158,768
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 128.29 81.87 42.89 174.42 128.01 82.76 42.79 107.78%
EPS 9.51 5.50 2.58 11.84 8.91 5.13 2.50 143.48%
DPS 1.41 0.00 0.00 3.59 1.24 2.39 2.35 -28.84%
NAPS 1.6518 1.6199 1.5864 1.5543 1.3534 1.5304 1.522 5.60%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.27 1.09 1.08 0.95 1.03 0.95 0.97 -
P/RPS 0.93 1.25 2.38 0.52 0.66 0.91 1.78 -35.10%
P/EPS 12.58 18.68 39.56 7.59 9.53 14.75 30.43 -44.47%
EY 7.95 5.35 2.53 13.17 10.49 6.78 3.29 79.97%
DY 1.18 0.00 0.00 4.00 1.46 3.16 3.09 -47.33%
P/NAPS 0.72 0.63 0.64 0.58 0.63 0.49 0.50 27.49%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 22/08/19 30/05/19 27/02/19 28/11/18 29/08/18 31/05/18 -
Price 1.24 1.37 1.08 1.02 1.00 1.08 0.995 -
P/RPS 0.91 1.58 2.38 0.55 0.64 1.04 1.82 -36.97%
P/EPS 12.28 23.48 39.56 8.15 9.26 16.76 31.21 -46.27%
EY 8.14 4.26 2.53 12.27 10.80 5.96 3.20 86.23%
DY 1.21 0.00 0.00 3.73 1.50 2.78 3.02 -45.62%
P/NAPS 0.71 0.80 0.64 0.62 0.61 0.56 0.51 24.65%

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