[UNIMECH] YoY TTM 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- 0.62%
YoY- 64.86%
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 279,730 264,742 275,499 257,388 239,039 238,873 232,113 3.15%
PBT 34,068 34,518 34,442 26,408 17,460 20,722 19,997 9.27%
Tax -10,329 -10,322 -11,496 -10,035 -7,101 -8,456 -6,820 7.15%
NP 23,739 24,196 22,946 16,373 10,359 12,266 13,177 10.29%
-
NP to SH 19,590 20,315 19,383 12,907 7,829 9,816 12,701 7.48%
-
Tax Rate 30.32% 29.90% 33.38% 38.00% 40.67% 40.81% 34.11% -
Total Cost 255,991 240,546 252,553 241,015 228,680 226,607 218,936 2.63%
-
Net Worth 283,618 273,808 257,189 242,973 246,986 244,314 231,486 3.43%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 5,209 6,728 5,418 7,493 7,487 8,307 10,794 -11.42%
Div Payout % 26.59% 33.12% 27.96% 58.05% 95.64% 84.63% 84.99% -
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 283,618 273,808 257,189 242,973 246,986 244,314 231,486 3.43%
NOSH 158,768 158,768 158,768 135,231 131,180 119,352 118,286 5.02%
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 8.49% 9.14% 8.33% 6.36% 4.33% 5.13% 5.68% -
ROE 6.91% 7.42% 7.54% 5.31% 3.17% 4.02% 5.49% -
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 189.37 177.62 184.14 203.60 191.05 200.14 196.23 -0.59%
EPS 13.26 13.63 12.96 10.21 6.26 8.22 10.74 3.57%
DPS 3.50 4.50 3.62 6.00 5.98 7.00 9.00 -14.55%
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 190.66 180.44 187.78 175.43 162.93 162.81 158.21 3.15%
EPS 13.35 13.85 13.21 8.80 5.34 6.69 8.66 7.47%
DPS 3.55 4.59 3.69 5.11 5.10 5.66 7.36 -11.43%
NAPS 1.9331 1.8662 1.753 1.6561 1.6834 1.6652 1.5778 3.43%
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 0.74 0.62 0.59 0.47 0.59 0.59 0.72 0.45%
P/EPS 10.63 8.07 8.41 9.30 17.90 14.35 13.13 -3.45%
EY 9.41 12.39 11.89 10.75 5.59 6.97 7.62 3.57%
DY 2.48 4.09 3.32 6.32 5.34 5.93 6.38 -14.55%
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 0.77 0.62 0.74 0.53 0.54 0.55 0.67 2.34%
P/EPS 10.93 8.07 10.57 10.58 16.62 13.37 12.20 -1.81%
EY 9.15 12.39 9.46 9.45 6.02 7.48 8.20 1.84%
DY 2.41 4.09 2.64 5.56 5.75 6.36 6.87 -16.00%
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