[UNIMECH] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock

[UNIMECH] UNIMECH GROUP BHD

Announcement Date

25-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- -65.0%

YoY- -8.59%

Quarter Report

UGB QTR Report Mar 17.pdf

Latest QR

Upcoming QR

UNIMECH's Result

UNIMECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Cumulative Result
Revenue	242,819	176,859	116,832	56,963	239,048	176,005	116,338	63.10%
YoY %	37.30%	51.38%	105.10%	-76.17%	35.82%	51.29%	-	-
Horiz. %	208.72%	152.02%	100.42%	48.96%	205.48%	151.29%	100.00%	-
PBT	22,156	17,015	12,030	5,956	18,908	16,258	12,471	46.53%
YoY %	30.21%	41.44%	101.98%	-68.50%	16.30%	30.37%	-	-
Horiz. %	177.66%	136.44%	96.46%	47.76%	151.62%	130.37%	100.00%	-
Tax	-8,531	-5,199	-3,865	-2,257	-7,350	-4,448	-3,433	83.16%
YoY %	-64.09%	-34.51%	-71.25%	69.29%	-65.24%	-29.57%	-	-
Horiz. %	248.50%	151.44%	112.58%	65.74%	214.10%	129.57%	100.00%	-
NP	13,625	11,816	8,165	3,699	11,558	11,810	9,038	31.37%
YoY %	15.31%	44.72%	120.74%	-68.00%	-2.13%	30.67%	-	-
Horiz. %	150.75%	130.74%	90.34%	40.93%	127.88%	130.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,892	10,258	7,129	3,033	8,665	10,313	7,925	30.97%
YoY %	15.93%	43.89%	135.05%	-65.00%	-15.98%	30.13%	-	-
Horiz. %	150.06%	129.44%	89.96%	38.27%	109.34%	130.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.50%	30.56%	32.13%	37.89%	38.87%	27.36%	27.53%	-
YoY %	25.98%	-4.89%	-15.20%	-2.52%	42.07%	-0.62%	-	-
Horiz. %	139.85%	111.01%	116.71%	137.63%	141.19%	99.38%	100.00%	-
Total Cost	229,194	165,043	108,667	53,264	227,490	164,195	107,300	65.62%
YoY %	38.87%	51.88%	104.02%	-76.59%	38.55%	53.02%	-	-
Horiz. %	213.60%	153.81%	101.27%	49.64%	212.01%	153.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	244,155	246,692	246,986	247,114	245,562	246,127	244,314	-0.04%
YoY %	-1.03%	-0.12%	-0.05%	0.63%	-0.23%	0.74%	-	-
Horiz. %	99.93%	100.97%	101.09%	101.15%	100.51%	100.74%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	3,758	3,752	3,753	3,729	3,758	4,177	4,177	-6.78%
YoY %	0.16%	-0.03%	0.64%	-0.77%	-10.03%	0.00%	-	-
Horiz. %	89.97%	89.83%	89.85%	89.27%	89.97%	100.00%	100.00%	-
Div Payout %	31.60%	36.59%	52.65%	122.95%	43.38%	40.51%	52.71%	-
YoY %	-13.64%	-30.50%	-57.18%	183.43%	7.08%	-23.15%	-	-
Horiz. %	59.95%	69.42%	99.89%	233.26%	82.30%	76.85%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	244,155	246,692	246,986	247,114	245,562	246,127	244,314	-0.04%
YoY %	-1.03%	-0.12%	-0.05%	0.63%	-0.23%	0.74%	-	-
Horiz. %	99.93%	100.97%	101.09%	101.15%	100.51%	100.74%	100.00%	-
NOSH	131,196	125,097	131,180	124,303	130,051	119,363	119,352	6.49%
YoY %	4.88%	-4.64%	5.53%	-4.42%	8.95%	0.01%	-	-
Horiz. %	109.92%	104.81%	109.91%	104.15%	108.96%	100.01%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	5.61%	6.68%	6.99%	6.49%	4.84%	6.71%	7.77%	-
YoY %	-16.02%	-4.43%	7.70%	34.09%	-27.87%	-13.64%	-	-
Horiz. %	72.20%	85.97%	89.96%	83.53%	62.29%	86.36%	100.00%	-
ROE	4.87%	4.16%	2.89%	1.23%	3.53%	4.19%	3.24%	-
YoY %	17.07%	43.94%	134.96%	-65.16%	-15.75%	29.32%	-	-
Horiz. %	150.31%	128.40%	89.20%	37.96%	108.95%	129.32%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	193.83	141.38	93.38	45.83	190.80	147.45	97.47	57.93%
YoY %	37.10%	51.40%	103.75%	-75.98%	29.40%	51.28%	-	-
Horiz. %	198.86%	145.05%	95.80%	47.02%	195.75%	151.28%	100.00%	-
EPS	9.50	8.20	5.71	2.44	7.11	8.64	6.64	26.88%
YoY %	15.85%	43.61%	134.02%	-65.68%	-17.71%	30.12%	-	-
Horiz. %	143.07%	123.49%	85.99%	36.75%	107.08%	130.12%	100.00%	-
DPS	3.00	3.00	3.00	3.00	3.00	3.50	3.50	-9.74%
YoY %	0.00%	0.00%	0.00%	0.00%	-14.29%	0.00%	-	-
Horiz. %	85.71%	85.71%	85.71%	85.71%	85.71%	100.00%	100.00%	-
NAPS	1.949	1.972	1.974	1.988	1.96	2.062	2.047	-3.20%
YoY %	-1.17%	-0.10%	-0.70%	1.43%	-4.95%	0.73%	-	-
Horiz. %	95.21%	96.34%	96.43%	97.12%	95.75%	100.73%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 124,303
RPS	152.94	111.39	73.59	35.88	150.56	110.86	73.28	63.09%
YoY %	37.30%	51.37%	105.10%	-76.17%	35.81%	51.28%	-	-
Horiz. %	208.71%	152.01%	100.42%	48.96%	205.46%	151.28%	100.00%	-
EPS	7.49	6.46	4.49	1.91	5.46	6.50	4.99	30.99%
YoY %	15.94%	43.88%	135.08%	-65.02%	-16.00%	30.26%	-	-
Horiz. %	150.10%	129.46%	89.98%	38.28%	109.42%	130.26%	100.00%	-
DPS	2.37	2.36	2.36	2.35	2.37	2.63	2.63	-6.68%
YoY %	0.42%	0.00%	0.43%	-0.84%	-9.89%	0.00%	-	-
Horiz. %	90.11%	89.73%	89.73%	89.35%	90.11%	100.00%	100.00%	-
NAPS	1.5378	1.5538	1.5556	1.5564	1.5467	1.5502	1.5388	-0.04%
YoY %	-1.03%	-0.12%	-0.05%	0.63%	-0.23%	0.74%	-	-
Horiz. %	99.94%	100.97%	101.09%	101.14%	100.51%	100.74%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	1.02	1.04	1.12	1.08	1.03	1.13	1.18	-
P/RPS	0.53	0.74	1.20	2.36	0.54	0.77	1.21	-42.23%
YoY %	-28.38%	-38.33%	-49.15%	337.04%	-29.87%	-36.36%	-	-
Horiz. %	43.80%	61.16%	99.17%	195.04%	44.63%	63.64%	100.00%	-
P/EPS	10.74	12.68	19.66	44.26	14.89	13.08	17.77	-28.45%
YoY %	-15.30%	-35.50%	-55.58%	197.25%	13.84%	-26.39%	-	-
Horiz. %	60.44%	71.36%	110.64%	249.07%	83.79%	73.61%	100.00%	-
EY	9.31	7.88	5.09	2.26	6.71	7.65	5.63	39.71%
YoY %	18.15%	54.81%	125.22%	-66.32%	-12.29%	35.88%	-	-
Horiz. %	165.36%	139.96%	90.41%	40.14%	119.18%	135.88%	100.00%	-
DY	2.94	2.88	2.68	2.78	2.91	3.10	2.97	-0.67%
YoY %	2.08%	7.46%	-3.60%	-4.47%	-6.13%	4.38%	-	-
Horiz. %	98.99%	96.97%	90.24%	93.60%	97.98%	104.38%	100.00%	-
P/NAPS	0.52	0.53	0.57	0.54	0.53	0.55	0.58	-7.00%
YoY %	-1.89%	-7.02%	5.56%	1.89%	-3.64%	-5.17%	-	-
Horiz. %	89.66%	91.38%	98.28%	93.10%	91.38%	94.83%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	27/02/18	28/11/17	29/08/17	25/05/17	28/02/17	30/11/16	29/08/16	-
Price	1.02	1.07	1.04	1.16	1.10	1.11	1.10	-
P/RPS	0.53	0.76	1.11	2.53	0.58	0.75	1.13	-39.54%
YoY %	-30.26%	-31.53%	-56.13%	336.21%	-22.67%	-33.63%	-	-
Horiz. %	46.90%	67.26%	98.23%	223.89%	51.33%	66.37%	100.00%	-
P/EPS	10.74	13.05	18.25	47.54	15.90	12.85	16.57	-25.04%
YoY %	-17.70%	-28.49%	-61.61%	198.99%	23.74%	-22.45%	-	-
Horiz. %	64.82%	78.76%	110.14%	286.90%	95.96%	77.55%	100.00%	-
EY	9.31	7.66	5.48	2.10	6.29	7.78	6.04	33.33%
YoY %	21.54%	39.78%	160.95%	-66.61%	-19.15%	28.81%	-	-
Horiz. %	154.14%	126.82%	90.73%	34.77%	104.14%	128.81%	100.00%	-
DY	2.94	2.80	2.88	2.59	2.73	3.15	3.18	-5.08%
YoY %	5.00%	-2.78%	11.20%	-5.13%	-13.33%	-0.94%	-	-
Horiz. %	92.45%	88.05%	90.57%	81.45%	85.85%	99.06%	100.00%	-
P/NAPS	0.52	0.54	0.53	0.58	0.56	0.54	0.54	-2.47%
YoY %	-3.70%	1.89%	-8.62%	3.57%	3.70%	0.00%	-	-
Horiz. %	96.30%	100.00%	98.15%	107.41%	103.70%	100.00%	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