[UNIMECH] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 19.42%
YoY- 3.74%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 227,852 239,048 234,673 232,676 225,956 238,658 232,238 -1.26%
PBT 23,824 18,908 21,677 24,942 23,680 19,933 21,400 7.40%
Tax -9,028 -7,350 -5,930 -6,866 -7,460 -6,481 -5,929 32.32%
NP 14,796 11,558 15,746 18,076 16,220 13,452 15,470 -2.92%
-
NP to SH 12,132 8,665 13,750 15,850 13,272 10,464 13,244 -5.67%
-
Tax Rate 37.89% 38.87% 27.36% 27.53% 31.50% 32.51% 27.71% -
Total Cost 213,056 227,490 218,926 214,600 209,736 225,206 216,768 -1.14%
-
Net Worth 247,114 245,562 246,127 244,314 237,034 235,529 236,918 2.84%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 14,916 3,758 5,570 8,354 16,709 4,157 7,128 63.52%
Div Payout % 122.95% 43.38% 40.51% 52.71% 125.90% 39.73% 53.83% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 247,114 245,562 246,127 244,314 237,034 235,529 236,918 2.84%
NOSH 124,303 130,051 119,363 119,352 119,352 118,774 118,815 3.05%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 6.49% 4.84% 6.71% 7.77% 7.18% 5.64% 6.66% -
ROE 4.91% 3.53% 5.59% 6.49% 5.60% 4.44% 5.59% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 183.30 190.80 196.60 194.95 189.32 200.93 195.46 -4.18%
EPS 9.76 7.11 11.52 13.28 11.12 8.81 11.15 -8.48%
DPS 12.00 3.00 4.67 7.00 14.00 3.50 6.00 58.67%
NAPS 1.988 1.96 2.062 2.047 1.986 1.983 1.994 -0.20%
Adjusted Per Share Value based on latest NOSH - 119,352
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 143.51 150.56 147.81 146.55 142.32 150.32 146.28 -1.26%
EPS 7.64 5.46 8.66 9.98 8.36 6.59 8.34 -5.67%
DPS 9.40 2.37 3.51 5.26 10.52 2.62 4.49 63.57%
NAPS 1.5564 1.5467 1.5502 1.5388 1.493 1.4835 1.4922 2.84%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.08 1.03 1.13 1.18 1.16 1.27 1.25 -
P/RPS 0.59 0.54 0.57 0.61 0.61 0.63 0.64 -5.27%
P/EPS 11.07 14.89 9.81 8.89 10.43 14.42 11.21 -0.83%
EY 9.04 6.71 10.19 11.25 9.59 6.94 8.92 0.89%
DY 11.11 2.91 4.13 5.93 12.07 2.76 4.80 74.88%
P/NAPS 0.54 0.53 0.55 0.58 0.58 0.64 0.63 -9.75%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 28/02/17 30/11/16 29/08/16 30/05/16 29/02/16 30/11/15 -
Price 1.16 1.10 1.11 1.10 1.13 1.16 1.38 -
P/RPS 0.63 0.58 0.56 0.56 0.60 0.58 0.71 -7.65%
P/EPS 11.89 15.90 9.64 8.28 10.16 13.17 12.38 -2.65%
EY 8.41 6.29 10.38 12.07 9.84 7.59 8.08 2.70%
DY 10.34 2.73 4.20 6.36 12.39 3.02 4.35 78.01%
P/NAPS 0.58 0.56 0.54 0.54 0.57 0.58 0.69 -10.92%

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