[UNIMECH] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 0.66%
YoY- 47.49%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 276,045 277,378 275,499 277,086 276,921 269,193 257,388 4.76%
PBT 37,939 34,981 34,442 34,660 34,360 31,263 26,408 27.23%
Tax -11,913 -11,452 -11,496 -11,592 -11,474 -11,694 -10,035 12.08%
NP 26,026 23,529 22,946 23,068 22,886 19,569 16,373 36.08%
-
NP to SH 21,952 19,754 19,383 18,920 18,796 15,778 12,907 42.34%
-
Tax Rate 31.40% 32.74% 33.38% 33.44% 33.39% 37.41% 38.00% -
Total Cost 250,019 253,849 252,553 254,018 254,035 249,624 241,015 2.46%
-
Net Worth 266,850 262,259 257,189 251,868 246,775 214,874 242,973 6.43%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 6,728 5,698 5,418 5,418 9,153 9,457 7,493 -6.90%
Div Payout % 30.65% 28.85% 27.96% 28.64% 48.70% 59.94% 58.05% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 266,850 262,259 257,189 251,868 246,775 214,874 242,973 6.43%
NOSH 158,768 158,768 158,768 158,768 158,768 158,768 135,231 11.25%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 9.43% 8.48% 8.33% 8.33% 8.26% 7.27% 6.36% -
ROE 8.23% 7.53% 7.54% 7.51% 7.62% 7.34% 5.31% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 184.65 185.41 184.14 184.82 184.37 205.58 203.60 -6.28%
EPS 14.68 13.20 12.96 12.62 12.51 12.05 10.21 27.30%
DPS 4.50 3.80 3.62 3.61 6.09 7.22 6.00 -17.40%
NAPS 1.785 1.753 1.719 1.68 1.643 1.641 1.922 -4.79%
Adjusted Per Share Value based on latest NOSH - 158,768
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 173.87 174.71 173.52 174.52 174.42 169.55 162.12 4.76%
EPS 13.83 12.44 12.21 11.92 11.84 9.94 8.13 42.36%
DPS 4.24 3.59 3.41 3.41 5.77 5.96 4.72 -6.88%
NAPS 1.6808 1.6518 1.6199 1.5864 1.5543 1.3534 1.5304 6.43%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.24 1.27 1.09 1.08 0.95 1.03 0.95 -
P/RPS 0.67 0.68 0.59 0.58 0.52 0.50 0.47 26.58%
P/EPS 8.44 9.62 8.41 8.56 7.59 8.55 9.30 -6.24%
EY 11.84 10.40 11.89 11.69 13.17 11.70 10.75 6.63%
DY 3.63 2.99 3.32 3.35 6.42 7.01 6.32 -30.83%
P/NAPS 0.69 0.72 0.63 0.64 0.58 0.63 0.49 25.55%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 29/11/19 22/08/19 30/05/19 27/02/19 28/11/18 29/08/18 -
Price 1.26 1.24 1.37 1.08 1.02 1.00 1.08 -
P/RPS 0.68 0.67 0.74 0.58 0.55 0.49 0.53 18.02%
P/EPS 8.58 9.39 10.57 8.56 8.15 8.30 10.58 -13.00%
EY 11.65 10.65 9.46 11.69 12.27 12.05 9.45 14.92%
DY 3.57 3.06 2.64 3.35 5.97 7.22 5.56 -25.51%
P/NAPS 0.71 0.71 0.80 0.64 0.62 0.61 0.56 17.09%

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