[UNIMECH] YoY Annualized 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- 40.01%
YoY- -8.59%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 262,696 272,400 271,740 227,852 225,956 242,564 217,644 3.18%
PBT 29,124 33,620 32,420 23,824 23,680 27,716 25,096 2.50%
Tax -7,880 -12,612 -12,140 -9,028 -7,460 -7,816 -6,784 2.52%
NP 21,244 21,008 20,280 14,796 16,220 19,900 18,312 2.50%
-
NP to SH 16,984 16,372 15,876 12,132 13,272 15,368 12,796 4.82%
-
Tax Rate 27.06% 37.51% 37.45% 37.89% 31.50% 28.20% 27.03% -
Total Cost 241,452 251,392 251,460 213,056 209,736 222,664 199,332 3.24%
-
Net Worth 261,782 251,868 241,652 247,114 237,034 228,610 215,992 3.25%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - 14,939 14,916 16,709 21,477 28,863 -
Div Payout % - - 94.10% 122.95% 125.90% 139.75% 225.56% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 261,782 251,868 241,652 247,114 237,034 228,610 215,992 3.25%
NOSH 158,768 158,768 131,845 124,303 119,352 119,316 120,263 4.73%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 8.09% 7.71% 7.46% 6.49% 7.18% 8.20% 8.41% -
ROE 6.49% 6.50% 6.57% 4.91% 5.60% 6.72% 5.92% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 176.01 181.69 218.27 183.30 189.32 203.29 180.97 -0.46%
EPS 11.36 10.92 12.76 9.76 11.12 12.88 10.64 1.09%
DPS 0.00 0.00 12.00 12.00 14.00 18.00 24.00 -
NAPS 1.754 1.68 1.941 1.988 1.986 1.916 1.796 -0.39%
Adjusted Per Share Value based on latest NOSH - 124,303
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 165.46 171.57 171.15 143.51 142.32 152.78 137.08 3.18%
EPS 10.70 10.31 10.00 7.64 8.36 9.68 8.06 4.83%
DPS 0.00 0.00 9.41 9.40 10.52 13.53 18.18 -
NAPS 1.6488 1.5864 1.522 1.5564 1.493 1.4399 1.3604 3.25%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.00 1.08 0.97 1.08 1.16 1.40 1.58 -
P/RPS 0.57 0.59 0.44 0.59 0.61 0.69 0.87 -6.79%
P/EPS 8.79 9.89 7.61 11.07 10.43 10.87 14.85 -8.36%
EY 11.38 10.11 13.15 9.04 9.59 9.20 6.73 9.14%
DY 0.00 0.00 12.37 11.11 12.07 12.86 15.19 -
P/NAPS 0.57 0.64 0.50 0.54 0.58 0.73 0.88 -6.97%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/06/20 30/05/19 31/05/18 25/05/17 30/05/16 28/05/15 29/05/14 -
Price 1.10 1.08 0.995 1.16 1.13 1.44 1.61 -
P/RPS 0.62 0.59 0.46 0.63 0.60 0.71 0.89 -5.84%
P/EPS 9.67 9.89 7.80 11.89 10.16 11.18 15.13 -7.18%
EY 10.35 10.11 12.82 8.41 9.84 8.94 6.61 7.75%
DY 0.00 0.00 12.06 10.34 12.39 12.50 14.91 -
P/NAPS 0.63 0.64 0.51 0.58 0.57 0.75 0.90 -5.76%

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