[UNIMECH] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 45.36%
YoY- 16.78%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 190,445 118,676 65,674 276,045 203,690 129,979 68,100 98.12%
PBT 24,293 12,943 7,281 37,939 26,743 16,364 8,405 102.51%
Tax -7,687 -3,800 -1,970 -11,913 -8,340 -5,391 -3,153 80.84%
NP 16,606 9,143 5,311 26,026 18,403 10,973 5,252 114.97%
-
NP to SH 12,975 7,094 4,246 21,952 15,102 8,731 4,093 115.34%
-
Tax Rate 31.64% 29.36% 27.06% 31.40% 31.19% 32.94% 37.51% -
Total Cost 173,839 109,533 60,363 250,019 185,287 119,006 62,848 96.68%
-
Net Worth 269,977 273,808 261,782 266,850 262,259 257,189 251,868 4.72%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 2,234 4,471 - 6,727 2,244 - - -
Div Payout % 17.22% 63.03% - 30.65% 14.86% - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 269,977 273,808 261,782 266,850 262,259 257,189 251,868 4.72%
NOSH 158,768 158,768 158,768 158,768 158,768 158,768 158,768 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 8.72% 7.70% 8.09% 9.43% 9.03% 8.44% 7.71% -
ROE 4.81% 2.59% 1.62% 8.23% 5.76% 3.39% 1.63% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 127.82 79.62 44.00 184.65 136.15 86.88 45.42 98.95%
EPS 8.70 4.76 2.84 14.69 10.09 5.83 2.73 116.09%
DPS 1.50 3.00 0.00 4.50 1.50 0.00 0.00 -
NAPS 1.812 1.837 1.754 1.785 1.753 1.719 1.68 5.15%
Adjusted Per Share Value based on latest NOSH - 158,768
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 119.95 74.75 41.36 173.87 128.29 81.87 42.89 98.12%
EPS 8.17 4.47 2.67 13.83 9.51 5.50 2.58 115.19%
DPS 1.41 2.82 0.00 4.24 1.41 0.00 0.00 -
NAPS 1.7004 1.7246 1.6488 1.6808 1.6518 1.6199 1.5864 4.72%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.17 1.10 1.00 1.24 1.27 1.09 1.08 -
P/RPS 0.92 1.38 2.27 0.67 0.93 1.25 2.38 -46.84%
P/EPS 13.44 23.11 35.15 8.44 12.58 18.68 39.56 -51.21%
EY 7.44 4.33 2.84 11.84 7.95 5.35 2.53 104.85%
DY 1.28 2.73 0.00 3.63 1.18 0.00 0.00 -
P/NAPS 0.65 0.60 0.57 0.69 0.72 0.63 0.64 1.03%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 26/08/20 29/06/20 27/02/20 29/11/19 22/08/19 30/05/19 -
Price 1.30 1.10 1.10 1.26 1.24 1.37 1.08 -
P/RPS 1.02 1.38 2.50 0.68 0.91 1.58 2.38 -43.06%
P/EPS 14.93 23.11 38.67 8.58 12.28 23.48 39.56 -47.68%
EY 6.70 4.33 2.59 11.65 8.14 4.26 2.53 91.07%
DY 1.15 2.73 0.00 3.57 1.21 0.00 0.00 -
P/NAPS 0.72 0.60 0.63 0.71 0.71 0.80 0.64 8.14%

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