[UNIMECH] YoY Annualized 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- 33.5%
YoY- 30.86%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 280,820 262,696 272,400 271,740 227,852 225,956 242,564 2.46%
PBT 35,664 29,124 33,620 32,420 23,824 23,680 27,716 4.28%
Tax -11,456 -7,880 -12,612 -12,140 -9,028 -7,460 -7,816 6.57%
NP 24,208 21,244 21,008 20,280 14,796 16,220 19,900 3.31%
-
NP to SH 18,924 16,984 16,372 15,876 12,132 13,272 15,368 3.52%
-
Tax Rate 32.12% 27.06% 37.51% 37.45% 37.89% 31.50% 28.20% -
Total Cost 256,612 241,452 251,392 251,460 213,056 209,736 222,664 2.39%
-
Net Worth 279,887 261,782 251,868 241,652 247,114 237,034 228,610 3.42%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - 14,939 14,916 16,709 21,477 -
Div Payout % - - - 94.10% 122.95% 125.90% 139.75% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 279,887 261,782 251,868 241,652 247,114 237,034 228,610 3.42%
NOSH 158,768 158,768 158,768 131,845 124,303 119,352 119,316 4.87%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 8.62% 8.09% 7.71% 7.46% 6.49% 7.18% 8.20% -
ROE 6.76% 6.49% 6.50% 6.57% 4.91% 5.60% 6.72% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 189.53 176.01 181.69 218.27 183.30 189.32 203.29 -1.16%
EPS 12.76 11.36 10.92 12.76 9.76 11.12 12.88 -0.15%
DPS 0.00 0.00 0.00 12.00 12.00 14.00 18.00 -
NAPS 1.889 1.754 1.68 1.941 1.988 1.986 1.916 -0.23%
Adjusted Per Share Value based on latest NOSH - 131,845
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 176.87 165.46 171.57 171.15 143.51 142.32 152.78 2.46%
EPS 11.92 10.70 10.31 10.00 7.64 8.36 9.68 3.52%
DPS 0.00 0.00 0.00 9.41 9.40 10.52 13.53 -
NAPS 1.7629 1.6488 1.5864 1.522 1.5564 1.493 1.4399 3.42%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.55 1.00 1.08 0.97 1.08 1.16 1.40 -
P/RPS 0.82 0.57 0.59 0.44 0.59 0.61 0.69 2.91%
P/EPS 12.14 8.79 9.89 7.61 11.07 10.43 10.87 1.85%
EY 8.24 11.38 10.11 13.15 9.04 9.59 9.20 -1.81%
DY 0.00 0.00 0.00 12.37 11.11 12.07 12.86 -
P/NAPS 0.82 0.57 0.64 0.50 0.54 0.58 0.73 1.95%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 29/06/20 30/05/19 31/05/18 25/05/17 30/05/16 28/05/15 -
Price 1.55 1.10 1.08 0.995 1.16 1.13 1.44 -
P/RPS 0.82 0.62 0.59 0.46 0.63 0.60 0.71 2.42%
P/EPS 12.14 9.67 9.89 7.80 11.89 10.16 11.18 1.38%
EY 8.24 10.35 10.11 12.82 8.41 9.84 8.94 -1.34%
DY 0.00 0.00 0.00 12.06 10.34 12.39 12.50 -
P/NAPS 0.82 0.63 0.64 0.51 0.58 0.57 0.75 1.49%

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