[UNIMECH] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 22.24%
YoY- 84.11%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 281,015 262,800 277,378 269,193 239,399 240,654 233,913 3.10%
PBT 33,859 35,489 34,981 31,263 18,658 20,884 18,936 10.16%
Tax -9,765 -11,260 -11,452 -11,694 -7,420 -8,384 -6,819 6.16%
NP 24,094 24,229 23,529 19,569 11,238 12,500 12,117 12.12%
-
NP to SH 19,663 19,825 19,754 15,778 8,570 9,910 10,688 10.68%
-
Tax Rate 28.84% 31.73% 32.74% 37.41% 39.77% 40.15% 36.01% -
Total Cost 256,921 238,571 253,849 249,624 228,161 228,154 221,796 2.47%
-
Net Worth 288,024 269,977 262,259 214,874 247,806 246,202 235,785 3.38%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 5,190 6,719 5,698 9,457 7,487 8,307 10,794 -11.47%
Div Payout % 26.40% 33.90% 28.85% 59.94% 87.37% 83.83% 101.00% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 288,024 269,977 262,259 214,874 247,806 246,202 235,785 3.38%
NOSH 158,768 158,768 158,768 158,768 125,662 119,400 118,247 5.02%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 8.57% 9.22% 8.48% 7.27% 4.69% 5.19% 5.18% -
ROE 6.83% 7.34% 7.53% 7.34% 3.46% 4.03% 4.53% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 190.25 176.38 185.41 205.58 190.51 201.55 197.82 -0.64%
EPS 13.31 13.31 13.20 12.05 6.82 8.30 9.04 6.65%
DPS 3.50 4.50 3.80 7.22 6.00 7.00 9.00 -14.55%
NAPS 1.95 1.812 1.753 1.641 1.972 2.062 1.994 -0.37%
Adjusted Per Share Value based on latest NOSH - 158,768
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 177.00 165.52 174.71 169.55 150.78 151.58 147.33 3.10%
EPS 12.38 12.49 12.44 9.94 5.40 6.24 6.73 10.68%
DPS 3.27 4.23 3.59 5.96 4.72 5.23 6.80 -11.47%
NAPS 1.8141 1.7004 1.6518 1.3534 1.5608 1.5507 1.4851 3.38%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.43 1.17 1.27 1.03 1.04 1.13 1.25 -
P/RPS 0.75 0.66 0.68 0.50 0.55 0.56 0.63 2.94%
P/EPS 10.74 8.79 9.62 8.55 15.25 13.61 13.83 -4.12%
EY 9.31 11.37 10.40 11.70 6.56 7.34 7.23 4.30%
DY 2.45 3.85 2.99 7.01 5.77 6.19 7.20 -16.43%
P/NAPS 0.73 0.65 0.72 0.63 0.53 0.55 0.63 2.48%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/21 25/11/20 29/11/19 28/11/18 28/11/17 30/11/16 30/11/15 -
Price 1.53 1.30 1.24 1.00 1.07 1.11 1.38 -
P/RPS 0.80 0.74 0.67 0.49 0.56 0.55 0.70 2.24%
P/EPS 11.49 9.77 9.39 8.30 15.69 13.37 15.27 -4.62%
EY 8.70 10.24 10.65 12.05 6.37 7.48 6.55 4.84%
DY 2.29 3.46 3.06 7.22 5.61 6.31 6.52 -15.98%
P/NAPS 0.78 0.72 0.71 0.61 0.54 0.54 0.69 2.06%

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