[UNIMECH] QoQ Annualized Quarter Result on 30-Sep-2018 [#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- 15.79%
YoY- 37.89%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 259,958 272,400 276,921 270,977 262,802 271,740 242,819 4.66%
PBT 32,728 33,620 34,360 34,829 32,564 32,420 22,156 29.79%
Tax -10,782 -12,612 -11,474 -11,149 -10,738 -12,140 -8,531 16.94%
NP 21,946 21,008 22,886 23,680 21,826 20,280 13,625 37.52%
-
NP to SH 17,462 16,372 18,797 18,860 16,288 15,876 11,892 29.28%
-
Tax Rate 32.94% 37.51% 33.39% 32.01% 32.98% 37.45% 38.50% -
Total Cost 238,012 251,392 254,035 247,297 240,976 251,460 229,194 2.55%
-
Net Worth 257,189 251,868 246,775 214,874 242,973 241,652 244,155 3.53%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 5,707 2,618 7,585 14,939 3,758 -
Div Payout % - - 30.36% 13.89% 46.57% 94.10% 31.60% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 257,189 251,868 246,775 214,874 242,973 241,652 244,155 3.53%
NOSH 158,768 158,768 158,768 158,768 135,231 131,845 131,196 13.60%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 8.44% 7.71% 8.26% 8.74% 8.31% 7.46% 5.61% -
ROE 6.79% 6.50% 7.62% 8.78% 6.70% 6.57% 4.87% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 173.75 181.69 184.37 206.95 207.89 218.27 193.83 -7.05%
EPS 11.66 10.92 14.12 14.81 12.98 12.76 9.50 14.67%
DPS 0.00 0.00 3.80 2.00 6.00 12.00 3.00 -
NAPS 1.719 1.68 1.643 1.641 1.922 1.941 1.949 -8.05%
Adjusted Per Share Value based on latest NOSH - 158,768
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 177.18 185.66 188.75 184.69 179.12 185.21 165.50 4.66%
EPS 11.90 11.16 12.81 12.85 11.10 10.82 8.11 29.21%
DPS 0.00 0.00 3.89 1.78 5.17 10.18 2.56 -
NAPS 1.753 1.7167 1.682 1.4646 1.6561 1.6471 1.6641 3.54%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.09 1.08 0.95 1.03 0.95 0.97 1.02 -
P/RPS 0.63 0.59 0.52 0.50 0.46 0.44 0.53 12.24%
P/EPS 9.34 9.89 7.59 7.15 7.37 7.61 10.74 -8.91%
EY 10.71 10.11 13.17 13.98 13.56 13.15 9.31 9.81%
DY 0.00 0.00 4.00 1.94 6.32 12.37 2.94 -
P/NAPS 0.63 0.64 0.58 0.63 0.49 0.50 0.52 13.68%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 30/05/19 27/02/19 28/11/18 29/08/18 31/05/18 27/02/18 -
Price 1.37 1.08 1.02 1.00 1.08 0.995 1.02 -
P/RPS 0.79 0.59 0.55 0.48 0.52 0.46 0.53 30.58%
P/EPS 11.74 9.89 8.15 6.94 8.38 7.80 10.74 6.13%
EY 8.52 10.11 12.27 14.40 11.93 12.82 9.31 -5.75%
DY 0.00 0.00 3.73 2.00 5.56 12.06 2.94 -
P/NAPS 0.80 0.64 0.62 0.61 0.56 0.51 0.52 33.37%

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