[UNIMECH] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -22.47%
YoY- 184.7%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 80,880 72,027 72,355 73,688 65,960 63,043 64,479 3.84%
PBT 10,750 5,668 11,196 8,238 5,141 2,650 3,883 18.47%
Tax -3,197 -904 -3,573 -3,112 -3,332 -2,902 -2,034 7.82%
NP 7,553 4,764 7,623 5,126 1,809 -252 1,849 26.40%
-
NP to SH 6,578 4,243 6,850 4,652 1,634 -1,648 531 52.05%
-
Tax Rate 29.74% 15.95% 31.91% 37.78% 64.81% 109.51% 52.38% -
Total Cost 73,327 67,263 64,732 68,562 64,151 63,295 62,630 2.66%
-
Net Worth 291,996 276,059 266,850 246,775 244,155 245,562 233,994 3.75%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 4,430 2,974 4,484 3,454 3,758 3,758 4,130 1.17%
Div Payout % 67.36% 70.11% 65.47% 74.26% 230.00% 0.00% 777.78% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 291,996 276,059 266,850 246,775 244,155 245,562 233,994 3.75%
NOSH 158,768 158,768 158,768 158,768 131,196 130,051 118,000 5.06%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 9.34% 6.61% 10.54% 6.96% 2.74% -0.40% 2.87% -
ROE 2.25% 1.54% 2.57% 1.89% 0.67% -0.67% 0.23% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 54.76 48.43 48.40 49.06 52.65 50.32 54.64 0.03%
EPS 4.45 2.85 4.58 3.10 1.30 -1.53 0.45 46.45%
DPS 3.00 2.00 3.00 2.30 3.00 3.00 3.50 -2.53%
NAPS 1.977 1.856 1.785 1.643 1.949 1.96 1.983 -0.05%
Adjusted Per Share Value based on latest NOSH - 158,768
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 55.13 49.09 49.32 50.22 44.96 42.97 43.95 3.84%
EPS 4.48 2.89 4.67 3.17 1.11 -1.12 0.36 52.17%
DPS 3.02 2.03 3.06 2.35 2.56 2.56 2.81 1.20%
NAPS 1.9902 1.8816 1.8188 1.682 1.6641 1.6737 1.5949 3.75%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.39 1.35 1.24 0.95 1.02 1.03 1.27 -
P/RPS 2.54 2.79 2.56 1.94 1.94 2.05 2.32 1.52%
P/EPS 31.21 47.32 27.06 30.67 78.20 -78.30 282.22 -30.69%
EY 3.20 2.11 3.70 3.26 1.28 -1.28 0.35 44.55%
DY 2.16 1.48 2.42 2.42 2.94 2.91 2.76 -3.99%
P/NAPS 0.70 0.73 0.69 0.58 0.52 0.53 0.64 1.50%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 03/03/21 27/02/20 27/02/19 27/02/18 28/02/17 29/02/16 -
Price 1.39 1.58 1.26 1.02 1.02 1.10 1.16 -
P/RPS 2.54 3.26 2.60 2.08 1.94 2.19 2.12 3.05%
P/EPS 31.21 55.39 27.50 32.93 78.20 -83.63 257.78 -29.64%
EY 3.20 1.81 3.64 3.04 1.28 -1.20 0.39 41.97%
DY 2.16 1.27 2.38 2.25 2.94 2.73 3.02 -5.42%
P/NAPS 0.70 0.85 0.71 0.62 0.52 0.56 0.58 3.18%

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