[UNIMECH] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 73.69%
YoY- 37.89%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 208,988 190,445 203,690 203,233 176,859 176,005 174,179 3.08%
PBT 28,191 24,293 26,743 26,122 17,015 16,258 16,050 9.83%
Tax -8,861 -7,687 -8,340 -8,362 -5,199 -4,448 -4,447 12.16%
NP 19,330 16,606 18,403 17,760 11,816 11,810 11,603 8.87%
-
NP to SH 15,420 12,975 15,102 14,145 10,258 10,313 9,933 7.59%
-
Tax Rate 31.43% 31.64% 31.19% 32.01% 30.56% 27.36% 27.71% -
Total Cost 189,658 173,839 185,287 185,473 165,043 164,195 162,576 2.59%
-
Net Worth 288,024 269,977 262,259 214,874 246,692 246,127 236,918 3.30%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 2,215 2,234 2,244 1,964 3,752 4,177 5,346 -13.64%
Div Payout % 14.37% 17.22% 14.86% 13.89% 36.59% 40.51% 53.83% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 288,024 269,977 262,259 214,874 246,692 246,127 236,918 3.30%
NOSH 158,768 158,768 158,768 158,768 125,097 119,363 118,815 4.94%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 9.25% 8.72% 9.03% 8.74% 6.68% 6.71% 6.66% -
ROE 5.35% 4.81% 5.76% 6.58% 4.16% 4.19% 4.19% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 141.49 127.82 136.15 155.21 141.38 147.45 146.60 -0.58%
EPS 10.43 8.70 10.09 11.11 8.20 8.64 8.36 3.75%
DPS 1.50 1.50 1.50 1.50 3.00 3.50 4.50 -16.71%
NAPS 1.95 1.812 1.753 1.641 1.972 2.062 1.994 -0.37%
Adjusted Per Share Value based on latest NOSH - 158,768
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 142.44 129.80 138.83 138.52 120.54 119.96 118.72 3.07%
EPS 10.51 8.84 10.29 9.64 6.99 7.03 6.77 7.59%
DPS 1.51 1.52 1.53 1.34 2.56 2.85 3.64 -13.62%
NAPS 1.9631 1.8401 1.7875 1.4646 1.6814 1.6776 1.6148 3.30%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.43 1.17 1.27 1.03 1.04 1.13 1.25 -
P/RPS 1.01 0.92 0.93 0.66 0.74 0.77 0.85 2.91%
P/EPS 13.70 13.44 12.58 9.53 12.68 13.08 14.95 -1.44%
EY 7.30 7.44 7.95 10.49 7.88 7.65 6.69 1.46%
DY 1.05 1.28 1.18 1.46 2.88 3.10 3.60 -18.54%
P/NAPS 0.73 0.65 0.72 0.63 0.53 0.55 0.63 2.48%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/21 25/11/20 29/11/19 28/11/18 28/11/17 30/11/16 30/11/15 -
Price 1.53 1.30 1.24 1.00 1.07 1.11 1.38 -
P/RPS 1.08 1.02 0.91 0.64 0.76 0.75 0.94 2.33%
P/EPS 14.66 14.93 12.28 9.26 13.05 12.85 16.51 -1.95%
EY 6.82 6.70 8.14 10.80 7.66 7.78 6.06 1.98%
DY 0.98 1.15 1.21 1.50 2.80 3.15 3.26 -18.13%
P/NAPS 0.78 0.72 0.71 0.61 0.54 0.54 0.69 2.06%

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