[UNIMECH] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 9.02%
YoY- 16.78%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 253,926 237,352 262,696 276,045 271,586 259,958 272,400 -4.56%
PBT 32,390 25,886 29,124 37,939 35,657 32,728 33,620 -2.44%
Tax -10,249 -7,600 -7,880 -11,913 -11,120 -10,782 -12,612 -12.88%
NP 22,141 18,286 21,244 26,026 24,537 21,946 21,008 3.55%
-
NP to SH 17,300 14,188 16,984 21,952 20,136 17,462 16,372 3.73%
-
Tax Rate 31.64% 29.36% 27.06% 31.40% 31.19% 32.94% 37.51% -
Total Cost 231,785 219,066 241,452 250,019 247,049 238,012 251,392 -5.25%
-
Net Worth 269,977 273,808 261,782 266,850 262,259 257,189 251,868 4.72%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 2,979 8,943 - 6,727 2,992 - - -
Div Payout % 17.22% 63.03% - 30.65% 14.86% - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 269,977 273,808 261,782 266,850 262,259 257,189 251,868 4.72%
NOSH 158,768 158,768 158,768 158,768 158,768 158,768 158,768 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 8.72% 7.70% 8.09% 9.43% 9.03% 8.44% 7.71% -
ROE 6.41% 5.18% 6.49% 8.23% 7.68% 6.79% 6.50% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 170.43 159.24 176.01 184.65 181.53 173.75 181.69 -4.16%
EPS 11.60 9.52 11.36 14.69 13.45 11.66 10.92 4.09%
DPS 2.00 6.00 0.00 4.50 2.00 0.00 0.00 -
NAPS 1.812 1.837 1.754 1.785 1.753 1.719 1.68 5.15%
Adjusted Per Share Value based on latest NOSH - 158,768
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 159.94 149.50 165.46 173.87 171.06 163.73 171.57 -4.55%
EPS 10.90 8.94 10.70 13.83 12.68 11.00 10.31 3.76%
DPS 1.88 5.63 0.00 4.24 1.88 0.00 0.00 -
NAPS 1.7004 1.7246 1.6488 1.6808 1.6518 1.6199 1.5864 4.72%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.17 1.10 1.00 1.24 1.27 1.09 1.08 -
P/RPS 0.69 0.69 0.57 0.67 0.70 0.63 0.59 10.97%
P/EPS 10.08 11.56 8.79 8.44 9.44 9.34 9.89 1.27%
EY 9.92 8.65 11.38 11.84 10.60 10.71 10.11 -1.25%
DY 1.71 5.45 0.00 3.63 1.57 0.00 0.00 -
P/NAPS 0.65 0.60 0.57 0.69 0.72 0.63 0.64 1.03%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 26/08/20 29/06/20 27/02/20 29/11/19 22/08/19 30/05/19 -
Price 1.30 1.10 1.10 1.26 1.24 1.37 1.08 -
P/RPS 0.76 0.69 0.62 0.68 0.68 0.79 0.59 18.33%
P/EPS 11.20 11.56 9.67 8.58 9.21 11.74 9.89 8.62%
EY 8.93 8.65 10.35 11.65 10.85 8.52 10.11 -7.92%
DY 1.54 5.45 0.00 3.57 1.61 0.00 0.00 -
P/NAPS 0.72 0.60 0.63 0.71 0.71 0.80 0.64 8.14%

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