[UNIMECH] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 105.19%
YoY- 14.24%
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 135,934 118,676 129,979 131,401 116,832 116,338 116,293 2.63%
PBT 17,050 12,943 16,364 16,282 12,030 12,471 12,425 5.41%
Tax -5,538 -3,800 -5,391 -5,369 -3,865 -3,433 -3,360 8.67%
NP 11,512 9,143 10,973 10,913 8,165 9,038 9,065 4.05%
-
NP to SH 9,466 7,094 8,731 8,144 7,129 7,925 7,639 3.63%
-
Tax Rate 32.48% 29.36% 32.94% 32.98% 32.13% 27.53% 27.04% -
Total Cost 124,422 109,533 119,006 120,488 108,667 107,300 107,228 2.50%
-
Net Worth 283,618 273,808 257,189 242,973 246,986 244,314 232,496 3.36%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - 4,471 - 3,792 3,753 4,177 5,346 -
Div Payout % - 63.03% - 46.57% 52.65% 52.71% 69.98% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 283,618 273,808 257,189 242,973 246,986 244,314 232,496 3.36%
NOSH 158,768 158,768 158,768 135,231 131,180 119,352 118,802 4.94%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 8.47% 7.70% 8.44% 8.31% 6.99% 7.77% 7.79% -
ROE 3.34% 2.59% 3.39% 3.35% 2.89% 3.24% 3.29% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 92.02 79.62 86.88 103.94 93.38 97.47 97.89 -1.02%
EPS 6.40 4.76 5.83 6.49 5.71 6.64 6.43 -0.07%
DPS 0.00 3.00 0.00 3.00 3.00 3.50 4.50 -
NAPS 1.92 1.837 1.719 1.922 1.974 2.047 1.957 -0.31%
Adjusted Per Share Value based on latest NOSH - 135,231
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 92.65 80.89 88.59 89.56 79.63 79.29 79.26 2.63%
EPS 6.45 4.84 5.95 5.55 4.86 5.40 5.21 3.61%
DPS 0.00 3.05 0.00 2.58 2.56 2.85 3.64 -
NAPS 1.9331 1.8662 1.753 1.6561 1.6834 1.6652 1.5847 3.36%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.41 1.10 1.09 0.95 1.12 1.18 1.41 -
P/RPS 1.53 1.38 1.25 0.91 1.20 1.21 1.44 1.01%
P/EPS 22.00 23.11 18.68 14.75 19.66 17.77 21.93 0.05%
EY 4.54 4.33 5.35 6.78 5.09 5.63 4.56 -0.07%
DY 0.00 2.73 0.00 3.16 2.68 2.97 3.19 -
P/NAPS 0.73 0.60 0.63 0.49 0.57 0.58 0.72 0.22%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 15/09/21 26/08/20 22/08/19 29/08/18 29/08/17 29/08/16 27/08/15 -
Price 1.45 1.10 1.37 1.08 1.04 1.10 1.31 -
P/RPS 1.58 1.38 1.58 1.04 1.11 1.13 1.34 2.78%
P/EPS 22.63 23.11 23.48 16.76 18.25 16.57 20.37 1.76%
EY 4.42 4.33 4.26 5.96 5.48 6.04 4.91 -1.73%
DY 0.00 2.73 0.00 2.78 2.88 3.18 3.44 -
P/NAPS 0.76 0.60 0.80 0.56 0.53 0.54 0.67 2.12%

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