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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 73,711 71,832 60,027 59,667 57,886 56,086 60,720 3.28%
  YoY % 2.62% 19.67% 0.60% 3.08% 3.21% -7.63% -
  Horiz. % 121.39% 118.30% 98.86% 98.27% 95.33% 92.37% 100.00%
PBT 10,379 9,840 4,985 3,787 3,625 4,686 9,105 2.21%
  YoY % 5.48% 97.39% 31.63% 4.47% -22.64% -48.53% -
  Horiz. % 113.99% 108.07% 54.75% 41.59% 39.81% 51.47% 100.00%
Tax -2,949 -2,993 -1,334 -1,015 -1,087 -1,088 -2,445 3.17%
  YoY % 1.47% -124.36% -31.43% 6.62% 0.09% 55.50% -
  Horiz. % 120.61% 122.41% 54.56% 41.51% 44.46% 44.50% 100.00%
NP 7,430 6,847 3,651 2,772 2,538 3,598 6,660 1.84%
  YoY % 8.51% 87.54% 31.71% 9.22% -29.46% -45.98% -
  Horiz. % 111.56% 102.81% 54.82% 41.62% 38.11% 54.02% 100.00%
NP to SH 6,371 6,000 3,129 2,388 2,294 4,307 5,964 1.11%
  YoY % 6.18% 91.75% 31.03% 4.10% -46.74% -27.78% -
  Horiz. % 106.82% 100.60% 52.46% 40.04% 38.46% 72.22% 100.00%
Tax Rate 28.41 % 30.42 % 26.76 % 26.80 % 29.99 % 23.22 % 26.85 % 0.95%
  YoY % -6.61% 13.68% -0.15% -10.64% 29.16% -13.52% -
  Horiz. % 105.81% 113.30% 99.66% 99.81% 111.69% 86.48% 100.00%
Total Cost 66,281 64,985 56,376 56,895 55,348 52,488 54,060 3.45%
  YoY % 1.99% 15.27% -0.91% 2.80% 5.45% -2.91% -
  Horiz. % 122.61% 120.21% 104.28% 105.24% 102.38% 97.09% 100.00%
Net Worth 262,259 214,874 247,806 246,202 235,785 221,004 208,015 3.94%
  YoY % 22.05% -13.29% 0.65% 4.42% 6.69% 6.24% -
  Horiz. % 126.08% 103.30% 119.13% 118.36% 113.35% 106.24% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 2,244 1,964 - - - - - -
  YoY % 14.25% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.25% 100.00% - - - - -
Div Payout % 35.22 % 32.74 % - % - % - % - % - % -
  YoY % 7.57% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.57% 100.00% - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 262,259 214,874 247,806 246,202 235,785 221,004 208,015 3.94%
  YoY % 22.05% -13.29% 0.65% 4.42% 6.69% 6.24% -
  Horiz. % 126.08% 103.30% 119.13% 118.36% 113.35% 106.24% 100.00%
NOSH 149,606 130,941 125,662 119,400 118,247 120,307 120,728 3.64%
  YoY % 14.25% 4.20% 5.25% 0.97% -1.71% -0.35% -
  Horiz. % 123.92% 108.46% 104.09% 98.90% 97.94% 99.65% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 10.08 % 9.53 % 6.08 % 4.65 % 4.38 % 6.42 % 10.97 % -1.40%
  YoY % 5.77% 56.74% 30.75% 6.16% -31.78% -41.48% -
  Horiz. % 91.89% 86.87% 55.42% 42.39% 39.93% 58.52% 100.00%
ROE 2.43 % 2.79 % 1.26 % 0.97 % 0.97 % 1.95 % 2.87 % -2.73%
  YoY % -12.90% 121.43% 29.90% 0.00% -50.26% -32.06% -
  Horiz. % 84.67% 97.21% 43.90% 33.80% 33.80% 67.94% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 49.27 54.86 47.77 49.97 48.95 46.62 50.29 -0.34%
  YoY % -10.19% 14.84% -4.40% 2.08% 5.00% -7.30% -
  Horiz. % 97.97% 109.09% 94.99% 99.36% 97.34% 92.70% 100.00%
EPS 4.26 4.58 2.49 2.00 1.94 3.58 4.94 -2.44%
  YoY % -6.99% 83.94% 24.50% 3.09% -45.81% -27.53% -
  Horiz. % 86.23% 92.71% 50.40% 40.49% 39.27% 72.47% 100.00%
DPS 1.50 1.50 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% 100.00% - - - - -
NAPS 1.7530 1.6410 1.9720 2.0620 1.9940 1.8370 1.7230 0.29%
  YoY % 6.83% -16.78% -4.36% 3.41% 8.55% 6.62% -
  Horiz. % 101.74% 95.24% 114.45% 119.67% 115.73% 106.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 158,768
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 46.43 45.24 37.81 37.58 36.46 35.33 38.24 3.29%
  YoY % 2.63% 19.65% 0.61% 3.07% 3.20% -7.61% -
  Horiz. % 121.42% 118.31% 98.88% 98.27% 95.35% 92.39% 100.00%
EPS 4.01 3.78 1.97 1.50 1.44 2.71 3.76 1.08%
  YoY % 6.08% 91.88% 31.33% 4.17% -46.86% -27.93% -
  Horiz. % 106.65% 100.53% 52.39% 39.89% 38.30% 72.07% 100.00%
DPS 1.41 1.24 0.00 0.00 0.00 0.00 0.00 -
  YoY % 13.71% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.71% 100.00% - - - - -
NAPS 1.6518 1.3534 1.5608 1.5507 1.4851 1.3920 1.3102 3.94%
  YoY % 22.05% -13.29% 0.65% 4.42% 6.69% 6.24% -
  Horiz. % 126.07% 103.30% 119.13% 118.36% 113.35% 106.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.2700 1.0300 1.0400 1.1300 1.2500 1.7600 1.3600 -
P/RPS 2.58 1.88 2.18 2.26 2.55 3.78 2.70 -0.75%
  YoY % 37.23% -13.76% -3.54% -11.37% -32.54% 40.00% -
  Horiz. % 95.56% 69.63% 80.74% 83.70% 94.44% 140.00% 100.00%
P/EPS 29.82 22.48 41.77 56.50 64.43 49.16 27.53 1.34%
  YoY % 32.65% -46.18% -26.07% -12.31% 31.06% 78.57% -
  Horiz. % 108.32% 81.66% 151.73% 205.23% 234.04% 178.57% 100.00%
EY 3.35 4.45 2.39 1.77 1.55 2.03 3.63 -1.33%
  YoY % -24.72% 86.19% 35.03% 14.19% -23.65% -44.08% -
  Horiz. % 92.29% 122.59% 65.84% 48.76% 42.70% 55.92% 100.00%
DY 1.18 1.46 0.00 0.00 0.00 0.00 0.00 -
  YoY % -19.18% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.82% 100.00% - - - - -
P/NAPS 0.72 0.63 0.53 0.55 0.63 0.96 0.79 -1.53%
  YoY % 14.29% 18.87% -3.64% -12.70% -34.38% 21.52% -
  Horiz. % 91.14% 79.75% 67.09% 69.62% 79.75% 121.52% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 28/11/18 28/11/17 30/11/16 30/11/15 27/11/14 27/11/13 -
Price 1.2400 1.0000 1.0700 1.1100 1.3800 1.5800 1.7100 -
P/RPS 2.52 1.82 2.24 2.22 2.82 3.39 3.40 -4.87%
  YoY % 38.46% -18.75% 0.90% -21.28% -16.81% -0.29% -
  Horiz. % 74.12% 53.53% 65.88% 65.29% 82.94% 99.71% 100.00%
P/EPS 29.12 21.82 42.97 55.50 71.13 44.13 34.62 -2.84%
  YoY % 33.46% -49.22% -22.58% -21.97% 61.18% 27.47% -
  Horiz. % 84.11% 63.03% 124.12% 160.31% 205.46% 127.47% 100.00%
EY 3.43 4.58 2.33 1.80 1.41 2.27 2.89 2.89%
  YoY % -25.11% 96.57% 29.44% 27.66% -37.89% -21.45% -
  Horiz. % 118.69% 158.48% 80.62% 62.28% 48.79% 78.55% 100.00%
DY 1.21 1.50 0.00 0.00 0.00 0.00 0.00 -
  YoY % -19.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.67% 100.00% - - - - -
P/NAPS 0.71 0.61 0.54 0.54 0.69 0.86 0.99 -5.39%
  YoY % 16.39% 12.96% 0.00% -21.74% -19.77% -13.13% -
  Horiz. % 71.72% 61.62% 54.55% 54.55% 69.70% 86.87% 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.
 


 

386  331  519  735 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.765+0.02 
 SAPNRG 0.260.00 
 PERDANA-PR 0.015+0.005 
 HSI-H8F 0.125-0.065 
 EKOVEST 0.81+0.015 
 DGB 0.14-0.005 
 VELESTO 0.3650.00 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.33+0.05 
 MLAB 0.05-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers