[UNIMECH] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock

[UNIMECH] UNIMECH GROUP BHD

Announcement Date

31-May-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Mar-2018 [#1]

Profit Trend

QoQ- 33.5%

YoY- 30.86%

Quarter Report

UGB QTR Report Mar 2018.pdf

Latest QR

Upcoming QR

UNIMECH's Result

UNIMECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Annualized Quarter Result
Revenue	276,921	270,977	262,802	271,740	242,819	235,812	233,664	11.95%
YoY %	2.19%	3.11%	-3.29%	11.91%	2.97%	0.92%	-	-
Horiz. %	118.51%	115.97%	112.47%	116.30%	103.92%	100.92%	100.00%	-
PBT	34,360	34,829	32,564	32,420	22,156	22,686	24,060	26.73%
YoY %	-1.35%	6.96%	0.44%	46.33%	-2.34%	-5.71%	-	-
Horiz. %	142.81%	144.76%	135.34%	134.75%	92.09%	94.29%	100.00%	-
Tax	-11,474	-11,149	-10,738	-12,140	-8,531	-6,932	-7,730	30.03%
YoY %	-2.92%	-3.83%	11.55%	-42.30%	-23.07%	10.32%	-	-
Horiz. %	148.43%	144.23%	138.91%	157.05%	110.36%	89.68%	100.00%	-
NP	22,886	23,680	21,826	20,280	13,625	15,754	16,330	25.15%
YoY %	-3.35%	8.49%	7.62%	48.84%	-13.51%	-3.53%	-	-
Horiz. %	140.15%	145.01%	133.66%	124.19%	83.44%	96.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,797	18,860	16,288	15,876	11,892	13,677	14,258	20.17%
YoY %	-0.33%	15.79%	2.60%	33.50%	-13.05%	-4.07%	-	-
Horiz. %	131.83%	132.28%	114.24%	111.35%	83.41%	95.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.39%	32.01%	32.98%	37.45%	38.50%	30.56%	32.13%	-
YoY %	4.31%	-2.94%	-11.94%	-2.73%	25.98%	-4.89%	-	-
Horiz. %	103.92%	99.63%	102.65%	116.56%	119.83%	95.11%	100.00%	-
Total Cost	254,035	247,297	240,976	251,460	229,194	220,057	217,334	10.93%
YoY %	2.72%	2.62%	-4.17%	9.71%	4.15%	1.25%	-	-
Horiz. %	116.89%	113.79%	110.88%	115.70%	105.46%	101.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	246,775	214,874	242,973	241,652	244,155	246,692	246,986	-0.05%
YoY %	14.85%	-11.56%	0.55%	-1.03%	-1.03%	-0.12%	-	-
Horiz. %	99.91%	87.00%	98.38%	97.84%	98.85%	99.88%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	5,707	2,618	7,585	14,939	3,758	5,003	7,507	-16.66%
YoY %	117.99%	-65.48%	-49.23%	297.53%	-24.89%	-33.36%	-	-
Horiz. %	76.02%	34.87%	101.04%	199.00%	50.06%	66.64%	100.00%	-
Div Payout %	30.36%	13.89%	46.57%	94.10%	31.60%	36.59%	52.65%	-
YoY %	118.57%	-70.17%	-50.51%	197.78%	-13.64%	-30.50%	-	-
Horiz. %	57.66%	26.38%	88.45%	178.73%	60.02%	69.50%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	246,775	214,874	242,973	241,652	244,155	246,692	246,986	-0.05%
YoY %	14.85%	-11.56%	0.55%	-1.03%	-1.03%	-0.12%	-	-
Horiz. %	99.91%	87.00%	98.38%	97.84%	98.85%	99.88%	100.00%	-
NOSH	158,768	158,768	135,231	131,845	131,196	125,097	131,180	13.53%
YoY %	0.00%	17.41%	2.57%	0.49%	4.88%	-4.64%	-	-
Horiz. %	121.03%	121.03%	103.09%	100.51%	100.01%	95.36%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	8.26%	8.74%	8.31%	7.46%	5.61%	6.68%	6.99%	-
YoY %	-5.49%	5.17%	11.39%	32.98%	-16.02%	-4.43%	-	-
Horiz. %	118.17%	125.04%	118.88%	106.72%	80.26%	95.57%	100.00%	-
ROE	7.62%	8.78%	6.70%	6.57%	4.87%	5.54%	5.77%	-
YoY %	-13.21%	31.04%	1.98%	34.91%	-12.09%	-3.99%	-	-
Horiz. %	132.06%	152.17%	116.12%	113.86%	84.40%	96.01%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	184.37	206.95	207.89	218.27	193.83	188.50	186.75	-0.84%
YoY %	-10.91%	-0.45%	-4.76%	12.61%	2.83%	0.94%	-	-
Horiz. %	98.73%	110.82%	111.32%	116.88%	103.79%	100.94%	100.00%	-
EPS	14.12	14.81	12.98	12.76	9.50	10.93	11.42	15.15%
YoY %	-4.66%	14.10%	1.72%	34.32%	-13.08%	-4.29%	-	-
Horiz. %	123.64%	129.68%	113.66%	111.73%	83.19%	95.71%	100.00%	-
DPS	3.80	2.00	6.00	12.00	3.00	4.00	6.00	-26.18%
YoY %	90.00%	-66.67%	-50.00%	300.00%	-25.00%	-33.33%	-	-
Horiz. %	63.33%	33.33%	100.00%	200.00%	50.00%	66.67%	100.00%	-
NAPS	1.643	1.641	1.922	1.941	1.949	1.972	1.974	-11.48%
YoY %	0.12%	-14.62%	-0.98%	-0.41%	-1.17%	-0.10%	-	-
Horiz. %	83.23%	83.13%	97.37%	98.33%	98.73%	99.90%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 131,845
RPS	188.75	184.69	179.12	185.21	165.50	160.73	159.26	11.95%
YoY %	2.20%	3.11%	-3.29%	11.91%	2.97%	0.92%	-	-
Horiz. %	118.52%	115.97%	112.47%	116.29%	103.92%	100.92%	100.00%	-
EPS	12.81	12.85	11.10	10.82	8.11	9.32	9.72	20.14%
YoY %	-0.31%	15.77%	2.59%	33.42%	-12.98%	-4.12%	-	-
Horiz. %	131.79%	132.20%	114.20%	111.32%	83.44%	95.88%	100.00%	-
DPS	3.89	1.78	5.17	10.18	2.56	3.41	5.12	-16.69%
YoY %	118.54%	-65.57%	-49.21%	297.66%	-24.93%	-33.40%	-	-
Horiz. %	75.98%	34.77%	100.98%	198.83%	50.00%	66.60%	100.00%	-
NAPS	1.682	1.4646	1.6561	1.6471	1.6641	1.6814	1.6834	-0.05%
YoY %	14.84%	-11.56%	0.55%	-1.02%	-1.03%	-0.12%	-	-
Horiz. %	99.92%	87.00%	98.38%	97.84%	98.85%	99.88%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	0.95	1.03	0.95	0.97	1.02	1.04	1.12	-
P/RPS	0.52	0.50	0.46	0.44	0.53	0.55	0.60	-9.07%
YoY %	4.00%	8.70%	4.55%	-16.98%	-3.64%	-8.33%	-	-
Horiz. %	86.67%	83.33%	76.67%	73.33%	88.33%	91.67%	100.00%	-
P/EPS	7.59	7.15	7.37	7.61	10.74	9.51	9.83	-15.79%
YoY %	6.15%	-2.99%	-3.15%	-29.14%	12.93%	-3.26%	-	-
Horiz. %	77.21%	72.74%	74.97%	77.42%	109.26%	96.74%	100.00%	-
EY	13.17	13.98	13.56	13.15	9.31	10.51	10.17	18.75%
YoY %	-5.79%	3.10%	3.12%	41.25%	-11.42%	3.34%	-	-
Horiz. %	129.50%	137.46%	133.33%	129.30%	91.54%	103.34%	100.00%	-
DY	4.00	1.94	6.32	12.37	2.94	3.85	5.36	-17.68%
YoY %	106.19%	-69.30%	-48.91%	320.75%	-23.64%	-28.17%	-	-
Horiz. %	74.63%	36.19%	117.91%	230.78%	54.85%	71.83%	100.00%	-
P/NAPS	0.58	0.63	0.49	0.50	0.52	0.53	0.57	1.16%
YoY %	-7.94%	28.57%	-2.00%	-3.85%	-1.89%	-7.02%	-	-
Horiz. %	101.75%	110.53%	85.96%	87.72%	91.23%	92.98%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	27/02/19	28/11/18	29/08/18	31/05/18	27/02/18	28/11/17	29/08/17	-
Price	1.02	1.00	1.08	0.995	1.02	1.07	1.04	-
P/RPS	0.55	0.48	0.52	0.46	0.53	0.57	0.56	-1.19%
YoY %	14.58%	-7.69%	13.04%	-13.21%	-7.02%	1.79%	-	-
Horiz. %	98.21%	85.71%	92.86%	82.14%	94.64%	101.79%	100.00%	-
P/EPS	8.15	6.94	8.38	7.80	10.74	9.79	9.13	-7.27%
YoY %	17.44%	-17.18%	7.44%	-27.37%	9.70%	7.23%	-	-
Horiz. %	89.27%	76.01%	91.79%	85.43%	117.63%	107.23%	100.00%	-
EY	12.27	14.40	11.93	12.82	9.31	10.22	10.96	7.79%
YoY %	-14.79%	20.70%	-6.94%	37.70%	-8.90%	-6.75%	-	-
Horiz. %	111.95%	131.39%	108.85%	116.97%	84.95%	93.25%	100.00%	-
DY	3.73	2.00	5.56	12.06	2.94	3.74	5.77	-25.17%
YoY %	86.50%	-64.03%	-53.90%	310.20%	-21.39%	-35.18%	-	-
Horiz. %	64.64%	34.66%	96.36%	209.01%	50.95%	64.82%	100.00%	-
P/NAPS	0.62	0.61	0.56	0.51	0.52	0.54	0.53	10.99%
YoY %	1.64%	8.93%	9.80%	-1.92%	-3.70%	1.89%	-	-
Horiz. %	116.98%	115.09%	105.66%	96.23%	98.11%	101.89%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos