Highlights

[UNIMECH] YoY Quarter Result on 2018-09-30 [#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 -     43.71%    YoY -     91.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 71,832 60,027 59,667 57,886 56,086 60,720 57,764 3.70%
  YoY % 19.67% 0.60% 3.08% 3.21% -7.63% 5.12% -
  Horiz. % 124.35% 103.92% 103.29% 100.21% 97.10% 105.12% 100.00%
PBT 9,840 4,985 3,787 3,625 4,686 9,105 8,938 1.61%
  YoY % 97.39% 31.63% 4.47% -22.64% -48.53% 1.87% -
  Horiz. % 110.09% 55.77% 42.37% 40.56% 52.43% 101.87% 100.00%
Tax -2,993 -1,334 -1,015 -1,087 -1,088 -2,445 -2,535 2.81%
  YoY % -124.36% -31.43% 6.62% 0.09% 55.50% 3.55% -
  Horiz. % 118.07% 52.62% 40.04% 42.88% 42.92% 96.45% 100.00%
NP 6,847 3,651 2,772 2,538 3,598 6,660 6,403 1.12%
  YoY % 87.54% 31.71% 9.22% -29.46% -45.98% 4.01% -
  Horiz. % 106.93% 57.02% 43.29% 39.64% 56.19% 104.01% 100.00%
NP to SH 6,000 3,129 2,388 2,294 4,307 5,964 5,728 0.78%
  YoY % 91.75% 31.03% 4.10% -46.74% -27.78% 4.12% -
  Horiz. % 104.75% 54.63% 41.69% 40.05% 75.19% 104.12% 100.00%
Tax Rate 30.42 % 26.76 % 26.80 % 29.99 % 23.22 % 26.85 % 28.36 % 1.17%
  YoY % 13.68% -0.15% -10.64% 29.16% -13.52% -5.32% -
  Horiz. % 107.26% 94.36% 94.50% 105.75% 81.88% 94.68% 100.00%
Total Cost 64,985 56,376 56,895 55,348 52,488 54,060 51,361 4.00%
  YoY % 15.27% -0.91% 2.80% 5.45% -2.91% 5.25% -
  Horiz. % 126.53% 109.76% 110.77% 107.76% 102.19% 105.25% 100.00%
Net Worth 214,874 247,806 246,202 235,785 221,004 208,015 173,284 3.65%
  YoY % -13.29% 0.65% 4.42% 6.69% 6.24% 20.04% -
  Horiz. % 124.00% 143.01% 142.08% 136.07% 127.54% 120.04% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 1,964 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 32.74 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 214,874 247,806 246,202 235,785 221,004 208,015 173,284 3.65%
  YoY % -13.29% 0.65% 4.42% 6.69% 6.24% 20.04% -
  Horiz. % 124.00% 143.01% 142.08% 136.07% 127.54% 120.04% 100.00%
NOSH 130,941 125,662 119,400 118,247 120,307 120,728 120,336 1.42%
  YoY % 4.20% 5.25% 0.97% -1.71% -0.35% 0.33% -
  Horiz. % 108.81% 104.43% 99.22% 98.26% 99.98% 100.33% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 9.53 % 6.08 % 4.65 % 4.38 % 6.42 % 10.97 % 11.08 % -2.48%
  YoY % 56.74% 30.75% 6.16% -31.78% -41.48% -0.99% -
  Horiz. % 86.01% 54.87% 41.97% 39.53% 57.94% 99.01% 100.00%
ROE 2.79 % 1.26 % 0.97 % 0.97 % 1.95 % 2.87 % 3.31 % -2.81%
  YoY % 121.43% 29.90% 0.00% -50.26% -32.06% -13.29% -
  Horiz. % 84.29% 38.07% 29.31% 29.31% 58.91% 86.71% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 54.86 47.77 49.97 48.95 46.62 50.29 48.00 2.25%
  YoY % 14.84% -4.40% 2.08% 5.00% -7.30% 4.77% -
  Horiz. % 114.29% 99.52% 104.10% 101.98% 97.12% 104.77% 100.00%
EPS 4.58 2.49 2.00 1.94 3.58 4.94 4.76 -0.64%
  YoY % 83.94% 24.50% 3.09% -45.81% -27.53% 3.78% -
  Horiz. % 96.22% 52.31% 42.02% 40.76% 75.21% 103.78% 100.00%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.6410 1.9720 2.0620 1.9940 1.8370 1.7230 1.4400 2.20%
  YoY % -16.78% -4.36% 3.41% 8.55% 6.62% 19.65% -
  Horiz. % 113.96% 136.94% 143.19% 138.47% 127.57% 119.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 150,064
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 45.24 37.81 37.58 36.46 35.33 38.24 36.38 3.70%
  YoY % 19.65% 0.61% 3.07% 3.20% -7.61% 5.11% -
  Horiz. % 124.35% 103.93% 103.30% 100.22% 97.11% 105.11% 100.00%
EPS 3.78 1.97 1.50 1.44 2.71 3.76 3.61 0.77%
  YoY % 91.88% 31.33% 4.17% -46.86% -27.93% 4.16% -
  Horiz. % 104.71% 54.57% 41.55% 39.89% 75.07% 104.16% 100.00%
DPS 1.24 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.3534 1.5608 1.5507 1.4851 1.3920 1.3102 1.0914 3.65%
  YoY % -13.29% 0.65% 4.42% 6.69% 6.24% 20.05% -
  Horiz. % 124.01% 143.01% 142.08% 136.07% 127.54% 120.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.0300 1.0400 1.1300 1.2500 1.7600 1.3600 1.0100 -
P/RPS 1.88 2.18 2.26 2.55 3.78 2.70 2.10 -1.83%
  YoY % -13.76% -3.54% -11.37% -32.54% 40.00% 28.57% -
  Horiz. % 89.52% 103.81% 107.62% 121.43% 180.00% 128.57% 100.00%
P/EPS 22.48 41.77 56.50 64.43 49.16 27.53 21.22 0.97%
  YoY % -46.18% -26.07% -12.31% 31.06% 78.57% 29.74% -
  Horiz. % 105.94% 196.84% 266.26% 303.63% 231.67% 129.74% 100.00%
EY 4.45 2.39 1.77 1.55 2.03 3.63 4.71 -0.94%
  YoY % 86.19% 35.03% 14.19% -23.65% -44.08% -22.93% -
  Horiz. % 94.48% 50.74% 37.58% 32.91% 43.10% 77.07% 100.00%
DY 1.46 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.63 0.53 0.55 0.63 0.96 0.79 0.70 -1.74%
  YoY % 18.87% -3.64% -12.70% -34.38% 21.52% 12.86% -
  Horiz. % 90.00% 75.71% 78.57% 90.00% 137.14% 112.86% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 28/11/17 30/11/16 30/11/15 27/11/14 27/11/13 29/11/12 -
Price 1.0000 1.0700 1.1100 1.3800 1.5800 1.7100 1.1400 -
P/RPS 1.82 2.24 2.22 2.82 3.39 3.40 2.37 -4.30%
  YoY % -18.75% 0.90% -21.28% -16.81% -0.29% 43.46% -
  Horiz. % 76.79% 94.51% 93.67% 118.99% 143.04% 143.46% 100.00%
P/EPS 21.82 42.97 55.50 71.13 44.13 34.62 23.95 -1.54%
  YoY % -49.22% -22.58% -21.97% 61.18% 27.47% 44.55% -
  Horiz. % 91.11% 179.42% 231.73% 296.99% 184.26% 144.55% 100.00%
EY 4.58 2.33 1.80 1.41 2.27 2.89 4.18 1.53%
  YoY % 96.57% 29.44% 27.66% -37.89% -21.45% -30.86% -
  Horiz. % 109.57% 55.74% 43.06% 33.73% 54.31% 69.14% 100.00%
DY 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.61 0.54 0.54 0.69 0.86 0.99 0.79 -4.22%
  YoY % 12.96% 0.00% -21.74% -19.77% -13.13% 25.32% -
  Horiz. % 77.22% 68.35% 68.35% 87.34% 108.86% 125.32% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers