[UNIMECH] YoY Cumulative 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- -66.62%
YoY- 30.86%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 70,205 65,674 68,100 67,935 56,963 56,489 60,641 2.46%
PBT 8,916 7,281 8,405 8,105 5,956 5,920 6,929 4.28%
Tax -2,864 -1,970 -3,153 -3,035 -2,257 -1,865 -1,954 6.57%
NP 6,052 5,311 5,252 5,070 3,699 4,055 4,975 3.31%
-
NP to SH 4,731 4,246 4,093 3,969 3,033 3,318 3,842 3.52%
-
Tax Rate 32.12% 27.06% 37.51% 37.45% 37.89% 31.50% 28.20% -
Total Cost 64,153 60,363 62,848 62,865 53,264 52,434 55,666 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 - - - 3,734 3,729 4,177 5,369 -
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 1.69% 1.62% 1.63% 1.64% 1.23% 1.40% 1.68% -
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 47.38 44.00 45.42 54.57 45.83 47.33 50.82 -1.16%
EPS 3.19 2.84 2.73 3.19 2.44 2.78 3.22 -0.15%
DPS 0.00 0.00 0.00 3.00 3.00 3.50 4.50 -
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 47.85 44.76 46.42 46.30 38.83 38.50 41.33 2.46%
EPS 3.22 2.89 2.79 2.71 2.07 2.26 2.62 3.49%
DPS 0.00 0.00 0.00 2.55 2.54 2.85 3.66 -
NAPS 1.9077 1.7843 1.7167 1.6471 1.6843 1.6156 1.5582 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 3.27 2.27 2.38 1.78 2.36 2.45 2.75 2.92%
P/EPS 48.54 35.15 39.56 30.43 44.26 41.73 43.48 1.85%
EY 2.06 2.84 2.53 3.29 2.26 2.40 2.30 -1.81%
DY 0.00 0.00 0.00 3.09 2.78 3.02 3.21 -
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 3.27 2.50 2.38 1.82 2.53 2.39 2.83 2.43%
P/EPS 48.54 38.67 39.56 31.21 47.54 40.65 44.72 1.37%
EY 2.06 2.59 2.53 3.20 2.10 2.46 2.24 -1.38%
DY 0.00 0.00 0.00 3.02 2.59 3.10 3.13 -
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