[UNIMECH] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -12.56%
YoY- -9.08%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 239,399 239,039 239,522 239,048 240,654 238,873 234,676 1.33%
PBT 18,658 17,460 18,944 18,908 20,884 20,722 19,667 -3.44%
Tax -7,420 -7,101 -7,742 -7,350 -8,384 -8,456 -8,294 -7.14%
NP 11,238 10,359 11,202 11,558 12,500 12,266 11,373 -0.79%
-
NP to SH 8,570 7,829 8,380 8,665 9,910 9,816 9,006 -3.25%
-
Tax Rate 39.77% 40.67% 40.87% 38.87% 40.15% 40.81% 42.17% -
Total Cost 228,161 228,680 228,320 227,490 228,154 226,607 223,303 1.44%
-
Net Worth 247,806 246,986 247,114 245,562 246,202 244,314 237,034 3.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 7,487 7,487 7,487 7,935 8,307 8,307 8,307 -6.68%
Div Payout % 87.37% 95.64% 89.35% 91.59% 83.83% 84.63% 92.24% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 247,806 246,986 247,114 245,562 246,202 244,314 237,034 3.00%
NOSH 125,662 131,180 124,303 125,287 119,400 119,352 119,352 3.49%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.69% 4.33% 4.68% 4.84% 5.19% 5.13% 4.85% -
ROE 3.46% 3.17% 3.39% 3.53% 4.03% 4.02% 3.80% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 190.51 191.05 192.69 190.80 201.55 200.14 196.62 -2.08%
EPS 6.82 6.26 6.74 6.92 8.30 8.22 7.55 -6.54%
DPS 6.00 5.98 6.02 6.33 7.00 7.00 7.00 -9.75%
NAPS 1.972 1.974 1.988 1.96 2.062 2.047 1.986 -0.47%
Adjusted Per Share Value based on latest NOSH - 130,051
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 150.78 150.56 150.86 150.56 151.58 150.45 147.81 1.33%
EPS 5.40 4.93 5.28 5.46 6.24 6.18 5.67 -3.19%
DPS 4.72 4.72 4.72 5.00 5.23 5.23 5.23 -6.60%
NAPS 1.5608 1.5556 1.5564 1.5467 1.5507 1.5388 1.493 3.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.04 1.12 1.08 1.03 1.13 1.18 1.16 -
P/RPS 0.55 0.59 0.56 0.54 0.56 0.59 0.59 -4.56%
P/EPS 15.25 17.90 16.02 14.89 13.61 14.35 15.37 -0.52%
EY 6.56 5.59 6.24 6.71 7.34 6.97 6.50 0.61%
DY 5.77 5.34 5.58 6.15 6.19 5.93 6.03 -2.89%
P/NAPS 0.53 0.57 0.54 0.53 0.55 0.58 0.58 -5.82%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 29/08/17 25/05/17 28/02/17 30/11/16 29/08/16 30/05/16 -
Price 1.07 1.04 1.14 1.10 1.11 1.10 1.13 -
P/RPS 0.56 0.54 0.59 0.58 0.55 0.55 0.57 -1.17%
P/EPS 15.69 16.62 16.91 15.90 13.37 13.37 14.98 3.13%
EY 6.37 6.02 5.91 6.29 7.48 7.48 6.68 -3.11%
DY 5.61 5.75 5.28 5.76 6.31 6.36 6.19 -6.34%
P/NAPS 0.54 0.53 0.57 0.56 0.54 0.54 0.57 -3.53%

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