[UNIMECH] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 22.24%
YoY- 84.11%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 275,499 277,086 276,921 269,193 257,388 253,791 242,819 8.80%
PBT 34,442 34,660 34,360 31,263 26,408 24,305 22,156 34.30%
Tax -11,496 -11,592 -11,474 -11,694 -10,035 -9,309 -8,531 22.06%
NP 22,946 23,068 22,886 19,569 16,373 14,996 13,625 41.68%
-
NP to SH 19,383 18,920 18,796 15,778 12,907 12,828 11,892 38.62%
-
Tax Rate 33.38% 33.44% 33.39% 37.41% 38.00% 38.30% 38.50% -
Total Cost 252,553 254,018 254,035 249,624 241,015 238,795 229,194 6.70%
-
Net Worth 257,189 251,868 246,775 214,874 242,973 241,652 244,155 3.53%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 5,418 5,418 9,153 9,457 7,493 7,493 7,487 -19.44%
Div Payout % 27.96% 28.64% 48.70% 59.94% 58.05% 58.41% 62.96% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 257,189 251,868 246,775 214,874 242,973 241,652 244,155 3.53%
NOSH 158,768 158,768 158,768 158,768 135,231 131,845 131,196 13.60%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 8.33% 8.33% 8.26% 7.27% 6.36% 5.91% 5.61% -
ROE 7.54% 7.51% 7.62% 7.34% 5.31% 5.31% 4.87% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 184.14 184.82 184.37 205.58 203.60 203.85 193.83 -3.37%
EPS 12.96 12.62 12.51 12.05 10.21 10.30 9.49 23.16%
DPS 3.62 3.61 6.09 7.22 6.00 6.00 6.00 -28.66%
NAPS 1.719 1.68 1.643 1.641 1.922 1.941 1.949 -8.05%
Adjusted Per Share Value based on latest NOSH - 158,768
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 187.78 188.86 188.75 183.48 175.43 172.98 165.50 8.80%
EPS 13.21 12.90 12.81 10.75 8.80 8.74 8.11 38.56%
DPS 3.69 3.69 6.24 6.45 5.11 5.11 5.10 -19.45%
NAPS 1.753 1.7167 1.682 1.4646 1.6561 1.6471 1.6641 3.54%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.09 1.08 0.95 1.03 0.95 0.97 1.02 -
P/RPS 0.59 0.58 0.52 0.50 0.47 0.48 0.53 7.43%
P/EPS 8.41 8.56 7.59 8.55 9.30 9.41 10.74 -15.08%
EY 11.89 11.69 13.17 11.70 10.75 10.62 9.31 17.76%
DY 3.32 3.35 6.42 7.01 6.32 6.19 5.88 -31.75%
P/NAPS 0.63 0.64 0.58 0.63 0.49 0.50 0.52 13.68%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 30/05/19 27/02/19 28/11/18 29/08/18 31/05/18 27/02/18 -
Price 1.37 1.08 1.02 1.00 1.08 0.995 1.02 -
P/RPS 0.74 0.58 0.55 0.49 0.53 0.49 0.53 24.99%
P/EPS 10.57 8.56 8.15 8.30 10.58 9.66 10.74 -1.06%
EY 9.46 11.69 12.27 12.05 9.45 10.36 9.31 1.07%
DY 2.64 3.35 5.97 7.22 5.56 6.03 5.88 -41.45%
P/NAPS 0.80 0.64 0.62 0.61 0.56 0.51 0.52 33.37%

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