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

Stock

[UNIMECH] UNIMECH GROUP BHD

Announcement Date

29-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 0.62%

YoY- 64.86%

Quarter Report

UGB QTR Report Jun 2018.pdf

Latest QR

Upcoming QR

UNIMECH's Result

UNIMECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	279,730	264,742	275,499	257,388	239,039	238,873	232,113	3.15%
YoY %	5.66%	-3.90%	7.04%	7.68%	0.07%	2.91%	-	-
Horiz. %	120.51%	114.06%	118.69%	110.89%	102.98%	102.91%	100.00%	-
PBT	34,068	34,518	34,442	26,408	17,460	20,722	19,997	9.27%
YoY %	-1.30%	0.22%	30.42%	51.25%	-15.74%	3.63%	-	-
Horiz. %	170.37%	172.62%	172.24%	132.06%	87.31%	103.63%	100.00%	-
Tax	-10,329	-10,322	-11,496	-10,035	-7,101	-8,456	-6,820	7.15%
YoY %	-0.07%	10.21%	-14.56%	-41.32%	16.02%	-23.99%	-	-
Horiz. %	151.45%	151.35%	168.56%	147.14%	104.12%	123.99%	100.00%	-
NP	23,739	24,196	22,946	16,373	10,359	12,266	13,177	10.29%
YoY %	-1.89%	5.45%	40.15%	58.06%	-15.55%	-6.91%	-	-
Horiz. %	180.15%	183.62%	174.14%	124.25%	78.61%	93.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,590	20,315	19,383	12,907	7,829	9,816	12,701	7.48%
YoY %	-3.57%	4.81%	50.17%	64.86%	-20.24%	-22.71%	-	-
Horiz. %	154.24%	159.95%	152.61%	101.62%	61.64%	77.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.32%	29.90%	33.38%	38.00%	40.67%	40.81%	34.11%	-
YoY %	1.40%	-10.43%	-12.16%	-6.57%	-0.34%	19.64%	-	-
Horiz. %	88.89%	87.66%	97.86%	111.40%	119.23%	119.64%	100.00%	-
Total Cost	255,991	240,546	252,553	241,015	228,680	226,607	218,936	2.63%
YoY %	6.42%	-4.75%	4.79%	5.39%	0.91%	3.50%	-	-
Horiz. %	116.93%	109.87%	115.35%	110.08%	104.45%	103.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	283,618	273,808	257,189	242,973	246,986	244,314	231,486	3.43%
YoY %	3.58%	6.46%	5.85%	-1.62%	1.09%	5.54%	-	-
Horiz. %	122.52%	118.28%	111.10%	104.96%	106.70%	105.54%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	5,209	6,728	5,418	7,493	7,487	8,307	10,794	-11.42%
YoY %	-22.58%	24.18%	-27.69%	0.08%	-9.87%	-23.04%	-	-
Horiz. %	48.26%	62.33%	50.19%	69.42%	69.36%	76.96%	100.00%	-
Div Payout %	26.59%	33.12%	27.96%	58.05%	95.64%	84.63%	84.99%	-
YoY %	-19.72%	18.45%	-51.83%	-39.30%	13.01%	-0.42%	-	-
Horiz. %	31.29%	38.97%	32.90%	68.30%	112.53%	99.58%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	283,618	273,808	257,189	242,973	246,986	244,314	231,486	3.43%
YoY %	3.58%	6.46%	5.85%	-1.62%	1.09%	5.54%	-	-
Horiz. %	122.52%	118.28%	111.10%	104.96%	106.70%	105.54%	100.00%	-
NOSH	158,768	158,768	158,768	135,231	131,180	119,352	118,286	5.02%
YoY %	0.00%	0.00%	17.41%	3.09%	9.91%	0.90%	-	-
Horiz. %	134.22%	134.22%	134.22%	114.33%	110.90%	100.90%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	8.49%	9.14%	8.33%	6.36%	4.33%	5.13%	5.68%	-
YoY %	-7.11%	9.72%	30.97%	46.88%	-15.59%	-9.68%	-	-
Horiz. %	149.47%	160.92%	146.65%	111.97%	76.23%	90.32%	100.00%	-
ROE	6.91%	7.42%	7.54%	5.31%	3.17%	4.02%	5.49%	-
YoY %	-6.87%	-1.59%	42.00%	67.51%	-21.14%	-26.78%	-	-
Horiz. %	125.87%	135.15%	137.34%	96.72%	57.74%	73.22%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	189.37	177.62	184.14	203.60	191.05	200.14	196.23	-0.59%
YoY %	6.62%	-3.54%	-9.56%	6.57%	-4.54%	1.99%	-	-
Horiz. %	96.50%	90.52%	93.84%	103.76%	97.36%	101.99%	100.00%	-
EPS	13.26	13.63	12.96	10.21	6.26	8.22	10.74	3.57%
YoY %	-2.71%	5.17%	26.93%	63.10%	-23.84%	-23.46%	-	-
Horiz. %	123.46%	126.91%	120.67%	95.07%	58.29%	76.54%	100.00%	-
DPS	3.50	4.50	3.62	6.00	5.98	7.00	9.00	-14.55%
YoY %	-22.22%	24.31%	-39.67%	0.33%	-14.57%	-22.22%	-	-
Horiz. %	38.89%	50.00%	40.22%	66.67%	66.44%	77.78%	100.00%	-
NAPS	1.92	1.837	1.719	1.922	1.974	2.047	1.957	-0.31%
YoY %	4.52%	6.86%	-10.56%	-2.63%	-3.57%	4.60%	-	-
Horiz. %	98.11%	93.87%	87.84%	98.21%	100.87%	104.60%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 135,231
RPS	176.19	166.75	173.52	162.12	150.56	150.45	146.20	3.15%
YoY %	5.66%	-3.90%	7.03%	7.68%	0.07%	2.91%	-	-
Horiz. %	120.51%	114.06%	118.69%	110.89%	102.98%	102.91%	100.00%	-
EPS	12.34	12.80	12.21	8.13	4.93	6.18	8.00	7.48%
YoY %	-3.59%	4.83%	50.18%	64.91%	-20.23%	-22.75%	-	-
Horiz. %	154.25%	160.00%	152.62%	101.63%	61.62%	77.25%	100.00%	-
DPS	3.28	4.24	3.41	4.72	4.72	5.23	6.80	-11.43%
YoY %	-22.64%	24.34%	-27.75%	0.00%	-9.75%	-23.09%	-	-
Horiz. %	48.24%	62.35%	50.15%	69.41%	69.41%	76.91%	100.00%	-
NAPS	1.7864	1.7246	1.6199	1.5304	1.5556	1.5388	1.458	3.44%
YoY %	3.58%	6.46%	5.85%	-1.62%	1.09%	5.54%	-	-
Horiz. %	122.52%	118.29%	111.10%	104.97%	106.69%	105.54%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
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	0.74	0.62	0.59	0.47	0.59	0.59	0.72	0.45%
YoY %	19.35%	5.08%	25.53%	-20.34%	0.00%	-18.06%	-	-
Horiz. %	102.78%	86.11%	81.94%	65.28%	81.94%	81.94%	100.00%	-
P/EPS	10.63	8.07	8.41	9.30	17.90	14.35	13.13	-3.45%
YoY %	31.72%	-4.04%	-9.57%	-48.04%	24.74%	9.29%	-	-
Horiz. %	80.96%	61.46%	64.05%	70.83%	136.33%	109.29%	100.00%	-
EY	9.41	12.39	11.89	10.75	5.59	6.97	7.62	3.57%
YoY %	-24.05%	4.21%	10.60%	92.31%	-19.80%	-8.53%	-	-
Horiz. %	123.49%	162.60%	156.04%	141.08%	73.36%	91.47%	100.00%	-
DY	2.48	4.09	3.32	6.32	5.34	5.93	6.38	-14.55%
YoY %	-39.36%	23.19%	-47.47%	18.35%	-9.95%	-7.05%	-	-
Horiz. %	38.87%	64.11%	52.04%	99.06%	83.70%	92.95%	100.00%	-
P/NAPS	0.73	0.60	0.63	0.49	0.57	0.58	0.72	0.22%
YoY %	21.67%	-4.76%	28.57%	-14.04%	-1.72%	-19.44%	-	-
Horiz. %	101.39%	83.33%	87.50%	68.06%	79.17%	80.56%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
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	0.77	0.62	0.74	0.53	0.54	0.55	0.67	2.34%
YoY %	24.19%	-16.22%	39.62%	-1.85%	-1.82%	-17.91%	-	-
Horiz. %	114.93%	92.54%	110.45%	79.10%	80.60%	82.09%	100.00%	-
P/EPS	10.93	8.07	10.57	10.58	16.62	13.37	12.20	-1.81%
YoY %	35.44%	-23.65%	-0.09%	-36.34%	24.31%	9.59%	-	-
Horiz. %	89.59%	66.15%	86.64%	86.72%	136.23%	109.59%	100.00%	-
EY	9.15	12.39	9.46	9.45	6.02	7.48	8.20	1.84%
YoY %	-26.15%	30.97%	0.11%	56.98%	-19.52%	-8.78%	-	-
Horiz. %	111.59%	151.10%	115.37%	115.24%	73.41%	91.22%	100.00%	-
DY	2.41	4.09	2.64	5.56	5.75	6.36	6.87	-16.00%
YoY %	-41.08%	54.92%	-52.52%	-3.30%	-9.59%	-7.42%	-	-
Horiz. %	35.08%	59.53%	38.43%	80.93%	83.70%	92.58%	100.00%	-
P/NAPS	0.76	0.60	0.80	0.56	0.53	0.54	0.67	2.12%
YoY %	26.67%	-25.00%	42.86%	5.66%	-1.85%	-19.40%	-	-
Horiz. %	113.43%	89.55%	119.40%	83.58%	79.10%	80.60%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos