[UNIMECH] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -66.62%
YoY- 30.86%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 276,921 203,233 131,401 67,935 242,819 176,859 116,832 77.49%
PBT 34,360 26,122 16,282 8,105 22,156 17,015 12,030 100.92%
Tax -11,474 -8,362 -5,369 -3,035 -8,531 -5,199 -3,865 106.14%
NP 22,886 17,760 10,913 5,070 13,625 11,816 8,165 98.42%
-
NP to SH 18,797 14,145 8,144 3,969 11,892 10,258 7,129 90.51%
-
Tax Rate 33.39% 32.01% 32.98% 37.45% 38.50% 30.56% 32.13% -
Total Cost 254,035 185,473 120,488 62,865 229,194 165,043 108,667 75.87%
-
Net Worth 246,775 214,874 242,973 241,652 244,155 246,692 246,986 -0.05%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 5,707 1,964 3,792 3,734 3,758 3,752 3,753 32.13%
Div Payout % 30.36% 13.89% 46.57% 94.10% 31.60% 36.59% 52.65% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 246,775 214,874 242,973 241,652 244,155 246,692 246,986 -0.05%
NOSH 158,768 158,768 135,231 131,845 131,196 125,097 131,180 13.53%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 8.26% 8.74% 8.31% 7.46% 5.61% 6.68% 6.99% -
ROE 7.62% 6.58% 3.35% 1.64% 4.87% 4.16% 2.89% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 184.37 155.21 103.94 54.57 193.83 141.38 93.38 57.18%
EPS 14.12 11.11 6.49 3.19 9.50 8.20 5.71 82.56%
DPS 3.80 1.50 3.00 3.00 3.00 3.00 3.00 17.01%
NAPS 1.643 1.641 1.922 1.941 1.949 1.972 1.974 -11.48%
Adjusted Per Share Value based on latest NOSH - 131,845
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 174.42 128.01 82.76 42.79 152.94 111.39 73.59 77.48%
EPS 11.84 8.91 5.13 2.50 7.49 6.46 4.49 90.53%
DPS 3.59 1.24 2.39 2.35 2.37 2.36 2.36 32.16%
NAPS 1.5543 1.3534 1.5304 1.522 1.5378 1.5538 1.5556 -0.05%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.95 1.03 0.95 0.97 1.02 1.04 1.12 -
P/RPS 0.52 0.66 0.91 1.78 0.53 0.74 1.20 -42.64%
P/EPS 7.59 9.53 14.75 30.43 10.74 12.68 19.66 -46.88%
EY 13.17 10.49 6.78 3.29 9.31 7.88 5.09 88.14%
DY 4.00 1.46 3.16 3.09 2.94 2.88 2.68 30.50%
P/NAPS 0.58 0.63 0.49 0.50 0.52 0.53 0.57 1.16%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 28/11/18 29/08/18 31/05/18 27/02/18 28/11/17 29/08/17 -
Price 1.02 1.00 1.08 0.995 1.02 1.07 1.04 -
P/RPS 0.55 0.64 1.04 1.82 0.53 0.76 1.11 -37.30%
P/EPS 8.15 9.26 16.76 31.21 10.74 13.05 18.25 -41.48%
EY 12.27 10.80 5.96 3.20 9.31 7.66 5.48 70.89%
DY 3.73 1.50 2.78 3.02 2.94 2.80 2.88 18.76%
P/NAPS 0.62 0.61 0.56 0.51 0.52 0.54 0.53 10.99%

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