[UNIMECH] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 40.01%
YoY- -8.59%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 242,819 235,812 233,664 227,852 239,048 234,673 232,676 2.87%
PBT 22,156 22,686 24,060 23,824 18,908 21,677 24,942 -7.57%
Tax -8,531 -6,932 -7,730 -9,028 -7,350 -5,930 -6,866 15.52%
NP 13,625 15,754 16,330 14,796 11,558 15,746 18,076 -17.13%
-
NP to SH 11,892 13,677 14,258 12,132 8,665 13,750 15,850 -17.38%
-
Tax Rate 38.50% 30.56% 32.13% 37.89% 38.87% 27.36% 27.53% -
Total Cost 229,194 220,057 217,334 213,056 227,490 218,926 214,600 4.47%
-
Net Worth 244,155 246,692 246,986 247,114 245,562 246,127 244,314 -0.04%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 3,758 5,003 7,507 14,916 3,758 5,570 8,354 -41.20%
Div Payout % 31.60% 36.59% 52.65% 122.95% 43.38% 40.51% 52.71% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 244,155 246,692 246,986 247,114 245,562 246,127 244,314 -0.04%
NOSH 131,196 125,097 131,180 124,303 130,051 119,363 119,352 6.49%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.61% 6.68% 6.99% 6.49% 4.84% 6.71% 7.77% -
ROE 4.87% 5.54% 5.77% 4.91% 3.53% 5.59% 6.49% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 193.83 188.50 186.75 183.30 190.80 196.60 194.95 -0.38%
EPS 9.50 10.93 11.42 9.76 7.11 11.52 13.28 -19.96%
DPS 3.00 4.00 6.00 12.00 3.00 4.67 7.00 -43.06%
NAPS 1.949 1.972 1.974 1.988 1.96 2.062 2.047 -3.20%
Adjusted Per Share Value based on latest NOSH - 124,303
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 165.50 160.73 159.26 155.30 162.93 159.95 158.59 2.87%
EPS 8.11 9.32 9.72 8.27 5.91 9.37 10.80 -17.34%
DPS 2.56 3.41 5.12 10.17 2.56 3.80 5.69 -41.19%
NAPS 1.6641 1.6814 1.6834 1.6843 1.6737 1.6776 1.6652 -0.04%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.02 1.04 1.12 1.08 1.03 1.13 1.18 -
P/RPS 0.53 0.55 0.60 0.59 0.54 0.57 0.61 -8.92%
P/EPS 10.74 9.51 9.83 11.07 14.89 9.81 8.89 13.39%
EY 9.31 10.51 10.17 9.04 6.71 10.19 11.25 -11.82%
DY 2.94 3.85 5.36 11.11 2.91 4.13 5.93 -37.27%
P/NAPS 0.52 0.53 0.57 0.54 0.53 0.55 0.58 -7.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 28/11/17 29/08/17 25/05/17 28/02/17 30/11/16 29/08/16 -
Price 1.02 1.07 1.04 1.16 1.10 1.11 1.10 -
P/RPS 0.53 0.57 0.56 0.63 0.58 0.56 0.56 -3.59%
P/EPS 10.74 9.79 9.13 11.89 15.90 9.64 8.28 18.88%
EY 9.31 10.22 10.96 8.41 6.29 10.38 12.07 -15.85%
DY 2.94 3.74 5.77 10.34 2.73 4.20 6.36 -40.13%
P/NAPS 0.52 0.54 0.53 0.58 0.56 0.54 0.54 -2.47%

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