[UNIMECH] YoY TTM Result on 30-Sep-2017 [#3]

Stock

[UNIMECH] UNIMECH GROUP BHD

Announcement Date

28-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- 9.46%

YoY- -13.52%

Quarter Report

UGB QTR Report Sept 2017.pdf

Latest QR

Upcoming QR

UNIMECH's Result

UNIMECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
TTM Result
Revenue	262,800	277,378	269,193	239,399	240,654	233,913	237,329	1.71%
YoY %	-5.26%	3.04%	12.45%	-0.52%	2.88%	-1.44%	-	-
Horiz. %	110.73%	116.87%	113.43%	100.87%	101.40%	98.56%	100.00%	-
PBT	35,489	34,981	31,263	18,658	20,884	18,936	29,621	3.05%
YoY %	1.45%	11.89%	67.56%	-10.66%	10.29%	-36.07%	-	-
Horiz. %	119.81%	118.10%	105.54%	62.99%	70.50%	63.93%	100.00%	-
Tax	-11,260	-11,452	-11,694	-7,420	-8,384	-6,819	-7,475	7.06%
YoY %	1.68%	2.07%	-57.60%	11.50%	-22.95%	8.78%	-	-
Horiz. %	150.64%	153.20%	156.44%	99.26%	112.16%	91.22%	100.00%	-
NP	24,229	23,529	19,569	11,238	12,500	12,117	22,146	1.50%
YoY %	2.98%	20.24%	74.13%	-10.10%	3.16%	-45.29%	-	-
Horiz. %	109.41%	106.24%	88.36%	50.75%	56.44%	54.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,825	19,754	15,778	8,570	9,910	10,688	18,257	1.38%
YoY %	0.36%	25.20%	84.11%	-13.52%	-7.28%	-41.46%	-	-
Horiz. %	108.59%	108.20%	86.42%	46.94%	54.28%	58.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.73%	32.74%	37.41%	39.77%	40.15%	36.01%	25.24%	-
YoY %	-3.08%	-12.48%	-5.93%	-0.95%	11.50%	42.67%	-	-
Horiz. %	125.71%	129.71%	148.22%	157.57%	159.07%	142.67%	100.00%	-
Total Cost	238,571	253,849	249,624	228,161	228,154	221,796	215,183	1.73%
YoY %	-6.02%	1.69%	9.41%	0.00%	2.87%	3.07%	-	-
Horiz. %	110.87%	117.97%	116.01%	106.03%	106.03%	103.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	269,977	262,259	214,874	247,806	246,202	235,785	221,004	3.38%
YoY %	2.94%	22.05%	-13.29%	0.65%	4.42%	6.69%	-	-
Horiz. %	122.16%	118.67%	97.23%	112.13%	111.40%	106.69%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	6,719	5,698	9,457	7,487	8,307	10,794	14,448	-11.96%
YoY %	17.92%	-39.75%	26.31%	-9.87%	-23.04%	-25.29%	-	-
Horiz. %	46.50%	39.44%	65.46%	51.82%	57.50%	74.71%	100.00%	-
Div Payout %	33.90%	28.85%	59.94%	87.37%	83.83%	101.00%	79.14%	-
YoY %	17.50%	-51.87%	-31.40%	4.22%	-17.00%	27.62%	-	-
Horiz. %	42.84%	36.45%	75.74%	110.40%	105.93%	127.62%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	269,977	262,259	214,874	247,806	246,202	235,785	221,004	3.38%
YoY %	2.94%	22.05%	-13.29%	0.65%	4.42%	6.69%	-	-
Horiz. %	122.16%	118.67%	97.23%	112.13%	111.40%	106.69%	100.00%	-
NOSH	158,768	158,768	158,768	125,662	119,400	118,247	120,307	4.72%
YoY %	0.00%	0.00%	26.35%	5.24%	0.98%	-1.71%	-	-
Horiz. %	131.97%	131.97%	131.97%	104.45%	99.25%	98.29%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	9.22%	8.48%	7.27%	4.69%	5.19%	5.18%	9.33%	-
YoY %	8.73%	16.64%	55.01%	-9.63%	0.19%	-44.48%	-	-
Horiz. %	98.82%	90.89%	77.92%	50.27%	55.63%	55.52%	100.00%	-
ROE	7.34%	7.53%	7.34%	3.46%	4.03%	4.53%	8.26%	-
YoY %	-2.52%	2.59%	112.14%	-14.14%	-11.04%	-45.16%	-	-
Horiz. %	88.86%	91.16%	88.86%	41.89%	48.79%	54.84%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	176.38	185.41	205.58	190.51	201.55	197.82	197.27	-1.84%
YoY %	-4.87%	-9.81%	7.91%	-5.48%	1.89%	0.28%	-	-
Horiz. %	89.41%	93.99%	104.21%	96.57%	102.17%	100.28%	100.00%	-
EPS	13.31	13.20	12.05	6.82	8.30	9.04	15.18	-2.16%
YoY %	0.83%	9.54%	76.69%	-17.83%	-8.19%	-40.45%	-	-
Horiz. %	87.68%	86.96%	79.38%	44.93%	54.68%	59.55%	100.00%	-
DPS	4.50	3.80	7.22	6.00	7.00	9.00	12.00	-15.06%
YoY %	18.42%	-47.37%	20.33%	-14.29%	-22.22%	-25.00%	-	-
Horiz. %	37.50%	31.67%	60.17%	50.00%	58.33%	75.00%	100.00%	-
NAPS	1.812	1.753	1.641	1.972	2.062	1.994	1.837	-0.22%
YoY %	3.37%	6.83%	-16.78%	-4.36%	3.41%	8.55%	-	-
Horiz. %	98.64%	95.43%	89.33%	107.35%	112.25%	108.55%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 125,662
RPS	179.12	189.06	183.48	163.17	164.03	159.43	161.76	1.71%
YoY %	-5.26%	3.04%	12.45%	-0.52%	2.89%	-1.44%	-	-
Horiz. %	110.73%	116.88%	113.43%	100.87%	101.40%	98.56%	100.00%	-
EPS	13.51	13.46	10.75	5.84	6.75	7.28	12.44	1.38%
YoY %	0.37%	25.21%	84.08%	-13.48%	-7.28%	-41.48%	-	-
Horiz. %	108.60%	108.20%	86.41%	46.95%	54.26%	58.52%	100.00%	-
DPS	4.58	3.88	6.45	5.10	5.66	7.36	9.85	-11.97%
YoY %	18.04%	-39.84%	26.47%	-9.89%	-23.10%	-25.28%	-	-
Horiz. %	46.50%	39.39%	65.48%	51.78%	57.46%	74.72%	100.00%	-
NAPS	1.8401	1.7875	1.4646	1.689	1.6781	1.6071	1.5063	3.38%
YoY %	2.94%	22.05%	-13.29%	0.65%	4.42%	6.69%	-	-
Horiz. %	122.16%	118.67%	97.23%	112.13%	111.41%	106.69%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	1.17	1.27	1.03	1.04	1.13	1.25	1.76	-
P/RPS	0.66	0.68	0.50	0.55	0.56	0.63	0.89	-4.85%
YoY %	-2.94%	36.00%	-9.09%	-1.79%	-11.11%	-29.21%	-	-
Horiz. %	74.16%	76.40%	56.18%	61.80%	62.92%	70.79%	100.00%	-
P/EPS	8.79	9.62	8.55	15.25	13.61	13.83	11.60	-4.51%
YoY %	-8.63%	12.51%	-43.93%	12.05%	-1.59%	19.22%	-	-
Horiz. %	75.78%	82.93%	73.71%	131.47%	117.33%	119.22%	100.00%	-
EY	11.37	10.40	11.70	6.56	7.34	7.23	8.62	4.71%
YoY %	9.33%	-11.11%	78.35%	-10.63%	1.52%	-16.13%	-	-
Horiz. %	131.90%	120.65%	135.73%	76.10%	85.15%	83.87%	100.00%	-
DY	3.85	2.99	7.01	5.77	6.19	7.20	6.82	-9.08%
YoY %	28.76%	-57.35%	21.49%	-6.79%	-14.03%	5.57%	-	-
Horiz. %	56.45%	43.84%	102.79%	84.60%	90.76%	105.57%	100.00%	-
P/NAPS	0.65	0.72	0.63	0.53	0.55	0.63	0.96	-6.28%
YoY %	-9.72%	14.29%	18.87%	-3.64%	-12.70%	-34.38%	-	-
Horiz. %	67.71%	75.00%	65.62%	55.21%	57.29%	65.62%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	25/11/20	29/11/19	28/11/18	28/11/17	30/11/16	30/11/15	27/11/14	-
Price	1.30	1.24	1.00	1.07	1.11	1.38	1.58	-
P/RPS	0.74	0.67	0.49	0.56	0.55	0.70	0.80	-1.28%
YoY %	10.45%	36.73%	-12.50%	1.82%	-21.43%	-12.50%	-	-
Horiz. %	92.50%	83.75%	61.25%	70.00%	68.75%	87.50%	100.00%	-
P/EPS	9.77	9.39	8.30	15.69	13.37	15.27	10.41	-1.05%
YoY %	4.05%	13.13%	-47.10%	17.35%	-12.44%	46.69%	-	-
Horiz. %	93.85%	90.20%	79.73%	150.72%	128.43%	146.69%	100.00%	-
EY	10.24	10.65	12.05	6.37	7.48	6.55	9.60	1.08%
YoY %	-3.85%	-11.62%	89.17%	-14.84%	14.20%	-31.77%	-	-
Horiz. %	106.67%	110.94%	125.52%	66.35%	77.92%	68.23%	100.00%	-
DY	3.46	3.06	7.22	5.61	6.31	6.52	7.59	-12.26%
YoY %	13.07%	-57.62%	28.70%	-11.09%	-3.22%	-14.10%	-	-
Horiz. %	45.59%	40.32%	95.13%	73.91%	83.14%	85.90%	100.00%	-
P/NAPS	0.72	0.71	0.61	0.54	0.54	0.69	0.86	-2.91%
YoY %	1.41%	16.39%	12.96%	0.00%	-21.74%	-19.77%	-	-
Horiz. %	83.72%	82.56%	70.93%	62.79%	62.79%	80.23%	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