[UNIMECH] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -0.33%
YoY- 58.06%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 271,586 259,958 272,400 276,921 270,977 262,802 271,740 -0.03%
PBT 35,657 32,728 33,620 34,360 34,829 32,564 32,420 6.54%
Tax -11,120 -10,782 -12,612 -11,474 -11,149 -10,738 -12,140 -5.67%
NP 24,537 21,946 21,008 22,886 23,680 21,826 20,280 13.53%
-
NP to SH 20,136 17,462 16,372 18,797 18,860 16,288 15,876 17.15%
-
Tax Rate 31.19% 32.94% 37.51% 33.39% 32.01% 32.98% 37.45% -
Total Cost 247,049 238,012 251,392 254,035 247,297 240,976 251,460 -1.17%
-
Net Worth 262,259 257,189 251,868 246,775 214,874 242,973 241,652 5.60%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 2,992 - - 5,707 2,618 7,585 14,939 -65.73%
Div Payout % 14.86% - - 30.36% 13.89% 46.57% 94.10% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 262,259 257,189 251,868 246,775 214,874 242,973 241,652 5.60%
NOSH 158,768 158,768 158,768 158,768 158,768 135,231 131,845 13.17%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 9.03% 8.44% 7.71% 8.26% 8.74% 8.31% 7.46% -
ROE 7.68% 6.79% 6.50% 7.62% 8.78% 6.70% 6.57% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 181.53 173.75 181.69 184.37 206.95 207.89 218.27 -11.55%
EPS 13.45 11.66 10.92 14.12 14.81 12.98 12.76 3.56%
DPS 2.00 0.00 0.00 3.80 2.00 6.00 12.00 -69.68%
NAPS 1.753 1.719 1.68 1.643 1.641 1.922 1.941 -6.56%
Adjusted Per Share Value based on latest NOSH - 158,768
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 185.11 177.18 185.66 188.75 184.69 179.12 185.21 -0.03%
EPS 13.72 11.90 11.16 12.81 12.85 11.10 10.82 17.13%
DPS 2.04 0.00 0.00 3.89 1.78 5.17 10.18 -65.72%
NAPS 1.7875 1.753 1.7167 1.682 1.4646 1.6561 1.6471 5.59%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.27 1.09 1.08 0.95 1.03 0.95 0.97 -
P/RPS 0.70 0.63 0.59 0.52 0.50 0.46 0.44 36.24%
P/EPS 9.44 9.34 9.89 7.59 7.15 7.37 7.61 15.43%
EY 10.60 10.71 10.11 13.17 13.98 13.56 13.15 -13.37%
DY 1.57 0.00 0.00 4.00 1.94 6.32 12.37 -74.71%
P/NAPS 0.72 0.63 0.64 0.58 0.63 0.49 0.50 27.49%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 22/08/19 30/05/19 27/02/19 28/11/18 29/08/18 31/05/18 -
Price 1.24 1.37 1.08 1.02 1.00 1.08 0.995 -
P/RPS 0.68 0.79 0.59 0.55 0.48 0.52 0.46 29.73%
P/EPS 9.21 11.74 9.89 8.15 6.94 8.38 7.80 11.70%
EY 10.85 8.52 10.11 12.27 14.40 11.93 12.82 -10.51%
DY 1.61 0.00 0.00 3.73 2.00 5.56 12.06 -73.84%
P/NAPS 0.71 0.80 0.64 0.62 0.61 0.56 0.51 24.65%

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