[UNIMECH] YoY TTM Result on 31-Mar-2017 [#1]

Stock

[UNIMECH] UNIMECH GROUP BHD

Announcement Date

25-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- -3.29%

YoY- -6.95%

Quarter Report

UGB QTR Report Mar 17.pdf

Latest QR

Upcoming QR

UNIMECH's Result

UNIMECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
TTM Result
Revenue	273,619	277,086	253,791	239,522	234,676	244,480	229,966	2.93%
YoY %	-1.25%	9.18%	5.96%	2.06%	-4.01%	6.31%	-	-
Horiz. %	118.98%	120.49%	110.36%	104.16%	102.05%	106.31%	100.00%	-
PBT	36,815	34,660	24,305	18,944	19,667	27,219	31,121	2.83%
YoY %	6.22%	42.60%	28.30%	-3.68%	-27.75%	-12.54%	-	-
Horiz. %	118.30%	111.37%	78.10%	60.87%	63.20%	87.46%	100.00%	-
Tax	-10,730	-11,592	-9,309	-7,742	-8,294	-8,778	-8,154	4.67%
YoY %	7.44%	-24.52%	-20.24%	6.66%	5.51%	-7.65%	-	-
Horiz. %	131.59%	142.16%	114.16%	94.95%	101.72%	107.65%	100.00%	-
NP	26,085	23,068	14,996	11,202	11,373	18,441	22,967	2.14%
YoY %	13.08%	53.83%	33.87%	-1.50%	-38.33%	-19.71%	-	-
Horiz. %	113.58%	100.44%	65.29%	48.77%	49.52%	80.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,105	18,920	12,828	8,380	9,006	15,856	19,055	2.50%
YoY %	16.83%	47.49%	53.08%	-6.95%	-43.20%	-16.79%	-	-
Horiz. %	116.01%	99.29%	67.32%	43.98%	47.26%	83.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.15%	33.44%	38.30%	40.87%	42.17%	32.25%	26.20%	-
YoY %	-12.83%	-12.69%	-6.29%	-3.08%	30.76%	23.09%	-	-
Horiz. %	111.26%	127.63%	146.18%	155.99%	160.95%	123.09%	100.00%	-
Total Cost	247,534	254,018	238,795	228,320	223,303	226,039	206,999	3.02%
YoY %	-2.55%	6.37%	4.59%	2.25%	-1.21%	9.20%	-	-
Horiz. %	119.58%	122.71%	115.36%	110.30%	107.88%	109.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	261,782	251,868	241,652	247,114	237,034	228,610	215,992	3.25%
YoY %	3.94%	4.23%	-2.21%	4.25%	3.68%	5.84%	-	-
Horiz. %	121.20%	116.61%	111.88%	114.41%	109.74%	105.84%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	6,728	5,418	7,493	7,487	8,307	10,794	14,448	-11.94%
YoY %	24.18%	-27.69%	0.08%	-9.87%	-23.04%	-25.29%	-	-
Horiz. %	46.57%	37.50%	51.86%	51.82%	57.50%	74.71%	100.00%	-
Div Payout %	30.44%	28.64%	58.41%	89.35%	92.24%	68.08%	75.83%	-
YoY %	6.28%	-50.97%	-34.63%	-3.13%	35.49%	-10.22%	-	-
Horiz. %	40.14%	37.77%	77.03%	117.83%	121.64%	89.78%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	261,782	251,868	241,652	247,114	237,034	228,610	215,992	3.25%
YoY %	3.94%	4.23%	-2.21%	4.25%	3.68%	5.84%	-	-
Horiz. %	121.20%	116.61%	111.88%	114.41%	109.74%	105.84%	100.00%	-
NOSH	158,768	158,768	131,845	124,303	119,352	119,316	120,263	4.73%
YoY %	0.00%	20.42%	6.07%	4.15%	0.03%	-0.79%	-	-
Horiz. %	132.02%	132.02%	109.63%	103.36%	99.24%	99.21%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	9.53%	8.33%	5.91%	4.68%	4.85%	7.54%	9.99%	-
YoY %	14.41%	40.95%	26.28%	-3.51%	-35.68%	-24.52%	-	-
Horiz. %	95.40%	83.38%	59.16%	46.85%	48.55%	75.48%	100.00%	-
ROE	8.44%	7.51%	5.31%	3.39%	3.80%	6.94%	8.82%	-
YoY %	12.38%	41.43%	56.64%	-10.79%	-45.24%	-21.32%	-	-
Horiz. %	95.69%	85.15%	60.20%	38.44%	43.08%	78.68%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	183.33	184.82	203.85	192.69	196.62	204.90	191.22	-0.69%
YoY %	-0.81%	-9.34%	5.79%	-2.00%	-4.04%	7.15%	-	-
Horiz. %	95.87%	96.65%	106.60%	100.77%	102.82%	107.15%	100.00%	-
EPS	14.81	12.62	10.30	6.74	7.55	13.29	15.84	-1.11%
YoY %	17.35%	22.52%	52.82%	-10.73%	-43.19%	-16.10%	-	-
Horiz. %	93.50%	79.67%	65.03%	42.55%	47.66%	83.90%	100.00%	-
DPS	4.50	3.61	6.00	6.02	7.00	9.00	12.00	-15.06%
YoY %	24.65%	-39.83%	-0.33%	-14.00%	-22.22%	-25.00%	-	-
Horiz. %	37.50%	30.08%	50.00%	50.17%	58.33%	75.00%	100.00%	-
NAPS	1.754	1.68	1.941	1.988	1.986	1.916	1.796	-0.39%
YoY %	4.40%	-13.45%	-2.36%	0.10%	3.65%	6.68%	-	-
Horiz. %	97.66%	93.54%	108.07%	110.69%	110.58%	106.68%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 124,303
RPS	186.50	188.86	172.98	163.26	159.95	166.63	156.74	2.93%
YoY %	-1.25%	9.18%	5.95%	2.07%	-4.01%	6.31%	-	-
Horiz. %	118.99%	120.49%	110.36%	104.16%	102.05%	106.31%	100.00%	-
EPS	15.07	12.90	8.74	5.71	6.14	10.81	12.99	2.50%
YoY %	16.82%	47.60%	53.06%	-7.00%	-43.20%	-16.78%	-	-
Horiz. %	116.01%	99.31%	67.28%	43.96%	47.27%	83.22%	100.00%	-
DPS	4.59	3.69	5.11	5.10	5.66	7.36	9.85	-11.93%
YoY %	24.39%	-27.79%	0.20%	-9.89%	-23.10%	-25.28%	-	-
Horiz. %	46.60%	37.46%	51.88%	51.78%	57.46%	74.72%	100.00%	-
NAPS	1.7843	1.7167	1.6471	1.6843	1.6156	1.5582	1.4722	3.25%
YoY %	3.94%	4.23%	-2.21%	4.25%	3.68%	5.84%	-	-
Horiz. %	121.20%	116.61%	111.88%	114.41%	109.74%	105.84%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	1.00	1.08	0.97	1.08	1.16	1.40	1.58	-
P/RPS	0.55	0.58	0.48	0.56	0.59	0.68	0.83	-6.62%
YoY %	-5.17%	20.83%	-14.29%	-5.08%	-13.24%	-18.07%	-	-
Horiz. %	66.27%	69.88%	57.83%	67.47%	71.08%	81.93%	100.00%	-
P/EPS	6.75	8.56	9.41	16.02	15.37	10.54	9.97	-6.28%
YoY %	-21.14%	-9.03%	-41.26%	4.23%	45.83%	5.72%	-	-
Horiz. %	67.70%	85.86%	94.38%	160.68%	154.16%	105.72%	100.00%	-
EY	14.81	11.69	10.62	6.24	6.50	9.49	10.03	6.70%
YoY %	26.69%	10.08%	70.19%	-4.00%	-31.51%	-5.38%	-	-
Horiz. %	147.66%	116.55%	105.88%	62.21%	64.81%	94.62%	100.00%	-
DY	4.50	3.35	6.19	5.58	6.03	6.43	7.59	-8.33%
YoY %	34.33%	-45.88%	10.93%	-7.46%	-6.22%	-15.28%	-	-
Horiz. %	59.29%	44.14%	81.55%	73.52%	79.45%	84.72%	100.00%	-
P/NAPS	0.57	0.64	0.50	0.54	0.58	0.73	0.88	-6.97%
YoY %	-10.94%	28.00%	-7.41%	-6.90%	-20.55%	-17.05%	-	-
Horiz. %	64.77%	72.73%	56.82%	61.36%	65.91%	82.95%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	29/06/20	30/05/19	31/05/18	25/05/17	30/05/16	28/05/15	29/05/14	-
Price	1.10	1.08	0.995	1.14	1.13	1.44	1.61	-
P/RPS	0.60	0.58	0.49	0.59	0.57	0.70	0.84	-5.44%
YoY %	3.45%	18.37%	-16.95%	3.51%	-18.57%	-16.67%	-	-
Horiz. %	71.43%	69.05%	58.33%	70.24%	67.86%	83.33%	100.00%	-
P/EPS	7.43	8.56	9.66	16.91	14.98	10.84	10.16	-5.07%
YoY %	-13.20%	-11.39%	-42.87%	12.88%	38.19%	6.69%	-	-
Horiz. %	73.13%	84.25%	95.08%	166.44%	147.44%	106.69%	100.00%	-
EY	13.46	11.69	10.36	5.91	6.68	9.23	9.84	5.35%
YoY %	15.14%	12.84%	75.30%	-11.53%	-27.63%	-6.20%	-	-
Horiz. %	136.79%	118.80%	105.28%	60.06%	67.89%	93.80%	100.00%	-
DY	4.09	3.35	6.03	5.28	6.19	6.25	7.45	-9.50%
YoY %	22.09%	-44.44%	14.20%	-14.70%	-0.96%	-16.11%	-	-
Horiz. %	54.90%	44.97%	80.94%	70.87%	83.09%	83.89%	100.00%	-
P/NAPS	0.63	0.64	0.51	0.57	0.57	0.75	0.90	-5.76%
YoY %	-1.56%	25.49%	-10.53%	0.00%	-24.00%	-16.67%	-	-
Horiz. %	70.00%	71.11%	56.67%	63.33%	63.33%	83.33%	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