[UNIMECH] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 7.87%
YoY- 53.08%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 267,003 273,619 277,086 253,791 239,522 234,676 244,480 1.47%
PBT 31,596 36,815 34,660 24,305 18,944 19,667 27,219 2.51%
Tax -9,485 -10,730 -11,592 -9,309 -7,742 -8,294 -8,778 1.29%
NP 22,111 26,085 23,068 14,996 11,202 11,373 18,441 3.06%
-
NP to SH 17,703 22,105 18,920 12,828 8,380 9,006 15,856 1.85%
-
Tax Rate 30.02% 29.15% 33.44% 38.30% 40.87% 42.17% 32.25% -
Total Cost 244,892 247,534 254,018 238,795 228,320 223,303 226,039 1.34%
-
Net Worth 279,887 261,782 251,868 241,652 247,114 237,034 228,610 3.42%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 5,209 6,728 5,418 7,493 7,487 8,307 10,794 -11.42%
Div Payout % 29.43% 30.44% 28.64% 58.41% 89.35% 92.24% 68.08% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 279,887 261,782 251,868 241,652 247,114 237,034 228,610 3.42%
NOSH 158,768 158,768 158,768 131,845 124,303 119,352 119,316 4.87%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 8.28% 9.53% 8.33% 5.91% 4.68% 4.85% 7.54% -
ROE 6.33% 8.44% 7.51% 5.31% 3.39% 3.80% 6.94% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 180.20 183.33 184.82 203.85 192.69 196.62 204.90 -2.11%
EPS 11.95 14.81 12.62 10.30 6.74 7.55 13.29 -1.75%
DPS 3.50 4.50 3.61 6.00 6.02 7.00 9.00 -14.55%
NAPS 1.889 1.754 1.68 1.941 1.988 1.986 1.916 -0.23%
Adjusted Per Share Value based on latest NOSH - 131,845
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 181.99 186.50 188.86 172.98 163.26 159.95 166.63 1.47%
EPS 12.07 15.07 12.90 8.74 5.71 6.14 10.81 1.85%
DPS 3.55 4.59 3.69 5.11 5.10 5.66 7.36 -11.43%
NAPS 1.9077 1.7843 1.7167 1.6471 1.6843 1.6156 1.5582 3.42%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.55 1.00 1.08 0.97 1.08 1.16 1.40 -
P/RPS 0.86 0.55 0.58 0.48 0.56 0.59 0.68 3.98%
P/EPS 12.97 6.75 8.56 9.41 16.02 15.37 10.54 3.51%
EY 7.71 14.81 11.69 10.62 6.24 6.50 9.49 -3.39%
DY 2.26 4.50 3.35 6.19 5.58 6.03 6.43 -15.97%
P/NAPS 0.82 0.57 0.64 0.50 0.54 0.58 0.73 1.95%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 29/06/20 30/05/19 31/05/18 25/05/17 30/05/16 28/05/15 -
Price 1.47 1.10 1.08 0.995 1.14 1.13 1.44 -
P/RPS 0.82 0.60 0.58 0.49 0.59 0.57 0.70 2.66%
P/EPS 12.30 7.43 8.56 9.66 16.91 14.98 10.84 2.12%
EY 8.13 13.46 11.69 10.36 5.91 6.68 9.23 -2.09%
DY 2.38 4.09 3.35 6.03 5.28 6.19 6.25 -14.85%
P/NAPS 0.78 0.63 0.64 0.51 0.57 0.57 0.75 0.65%

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