[UNIMECH] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock

[UNIMECH] UNIMECH GROUP BHD

Announcement Date

28-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- 43.89%

YoY- -0.53%

Quarter Report

UGB QTR Report Sept 2017.pdf

Latest QR

Upcoming QR

UNIMECH's Result

UNIMECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Cumulative Result
Revenue	131,401	67,935	242,819	176,859	116,832	56,963	239,048	-32.97%
YoY %	93.42%	-72.02%	37.30%	51.38%	105.10%	-76.17%	-	-
Horiz. %	54.97%	28.42%	101.58%	73.98%	48.87%	23.83%	100.00%	-
PBT	16,282	8,105	22,156	17,015	12,030	5,956	18,908	-9.51%
YoY %	100.89%	-63.42%	30.21%	41.44%	101.98%	-68.50%	-	-
Horiz. %	86.11%	42.87%	117.18%	89.99%	63.62%	31.50%	100.00%	-
Tax	-5,369	-3,035	-8,531	-5,199	-3,865	-2,257	-7,350	-18.93%
YoY %	-76.90%	64.42%	-64.09%	-34.51%	-71.25%	69.29%	-	-
Horiz. %	73.05%	41.29%	116.07%	70.73%	52.59%	30.71%	100.00%	-
NP	10,913	5,070	13,625	11,816	8,165	3,699	11,558	-3.76%
YoY %	115.25%	-62.79%	15.31%	44.72%	120.74%	-68.00%	-	-
Horiz. %	94.42%	43.87%	117.88%	102.23%	70.64%	32.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,144	3,969	11,892	10,258	7,129	3,033	8,665	-4.06%
YoY %	105.19%	-66.62%	15.93%	43.89%	135.05%	-65.00%	-	-
Horiz. %	93.99%	45.80%	137.24%	118.38%	82.27%	35.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.98%	37.45%	38.50%	30.56%	32.13%	37.89%	38.87%	-
YoY %	-11.94%	-2.73%	25.98%	-4.89%	-15.20%	-2.52%	-	-
Horiz. %	84.85%	96.35%	99.05%	78.62%	82.66%	97.48%	100.00%	-
Total Cost	120,488	62,865	229,194	165,043	108,667	53,264	227,490	-34.61%
YoY %	91.66%	-72.57%	38.87%	51.88%	104.02%	-76.59%	-	-
Horiz. %	52.96%	27.63%	100.75%	72.55%	47.77%	23.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	242,973	241,652	244,155	246,692	246,986	247,114	245,562	-0.70%
YoY %	0.55%	-1.03%	-1.03%	-0.12%	-0.05%	0.63%	-	-
Horiz. %	98.95%	98.41%	99.43%	100.46%	100.58%	100.63%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	3,792	3,734	3,758	3,752	3,753	3,729	3,758	0.60%
YoY %	1.55%	-0.64%	0.16%	-0.03%	0.64%	-0.77%	-	-
Horiz. %	100.90%	99.36%	100.00%	99.84%	99.87%	99.23%	100.00%	-
Div Payout %	46.57%	94.10%	31.60%	36.59%	52.65%	122.95%	43.38%	-
YoY %	-50.51%	197.78%	-13.64%	-30.50%	-57.18%	183.43%	-	-
Horiz. %	107.35%	216.92%	72.84%	84.35%	121.37%	283.43%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	242,973	241,652	244,155	246,692	246,986	247,114	245,562	-0.70%
YoY %	0.55%	-1.03%	-1.03%	-0.12%	-0.05%	0.63%	-	-
Horiz. %	98.95%	98.41%	99.43%	100.46%	100.58%	100.63%	100.00%	-
NOSH	135,231	131,845	131,196	125,097	131,180	124,303	130,051	2.64%
YoY %	2.57%	0.49%	4.88%	-4.64%	5.53%	-4.42%	-	-
Horiz. %	103.98%	101.38%	100.88%	96.19%	100.87%	95.58%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	8.31%	7.46%	5.61%	6.68%	6.99%	6.49%	4.84%	-
YoY %	11.39%	32.98%	-16.02%	-4.43%	7.70%	34.09%	-	-
Horiz. %	171.69%	154.13%	115.91%	138.02%	144.42%	134.09%	100.00%	-
ROE	3.35%	1.64%	4.87%	4.16%	2.89%	1.23%	3.53%	-
YoY %	104.27%	-66.32%	17.07%	43.94%	134.96%	-65.16%	-	-
Horiz. %	94.90%	46.46%	137.96%	117.85%	81.87%	34.84%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	103.94	54.57	193.83	141.38	93.38	45.83	190.80	-33.37%
YoY %	90.47%	-71.85%	37.10%	51.40%	103.75%	-75.98%	-	-
Horiz. %	54.48%	28.60%	101.59%	74.10%	48.94%	24.02%	100.00%	-
EPS	6.49	3.19	9.50	8.20	5.71	2.44	7.11	-5.91%
YoY %	103.45%	-66.42%	15.85%	43.61%	134.02%	-65.68%	-	-
Horiz. %	91.28%	44.87%	133.61%	115.33%	80.31%	34.32%	100.00%	-
DPS	3.00	3.00	3.00	3.00	3.00	3.00	3.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.922	1.941	1.949	1.972	1.974	1.988	1.96	-1.30%
YoY %	-0.98%	-0.41%	-1.17%	-0.10%	-0.70%	1.43%	-	-
Horiz. %	98.06%	99.03%	99.44%	100.61%	100.71%	101.43%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 125,662
RPS	82.76	42.79	152.94	111.39	73.59	35.88	150.56	-32.97%
YoY %	93.41%	-72.02%	37.30%	51.37%	105.10%	-76.17%	-	-
Horiz. %	54.97%	28.42%	101.58%	73.98%	48.88%	23.83%	100.00%	-
EPS	5.13	2.50	7.49	6.46	4.49	1.91	5.46	-4.08%
YoY %	105.20%	-66.62%	15.94%	43.88%	135.08%	-65.02%	-	-
Horiz. %	93.96%	45.79%	137.18%	118.32%	82.23%	34.98%	100.00%	-
DPS	2.39	2.35	2.37	2.36	2.36	2.35	2.37	0.56%
YoY %	1.70%	-0.84%	0.42%	0.00%	0.43%	-0.84%	-	-
Horiz. %	100.84%	99.16%	100.00%	99.58%	99.58%	99.16%	100.00%	-
NAPS	1.5304	1.522	1.5378	1.5538	1.5556	1.5564	1.5467	-0.70%
YoY %	0.55%	-1.03%	-1.03%	-0.12%	-0.05%	0.63%	-	-
Horiz. %	98.95%	98.40%	99.42%	100.46%	100.58%	100.63%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	0.95	0.97	1.02	1.04	1.12	1.08	1.03	-
P/RPS	0.91	1.78	0.53	0.74	1.20	2.36	0.54	41.74%
YoY %	-48.88%	235.85%	-28.38%	-38.33%	-49.15%	337.04%	-	-
Horiz. %	168.52%	329.63%	98.15%	137.04%	222.22%	437.04%	100.00%	-
P/EPS	14.75	30.43	10.74	12.68	19.66	44.26	14.89	-0.62%
YoY %	-51.53%	183.33%	-15.30%	-35.50%	-55.58%	197.25%	-	-
Horiz. %	99.06%	204.37%	72.13%	85.16%	132.03%	297.25%	100.00%	-
EY	6.78	3.29	9.31	7.88	5.09	2.26	6.71	0.69%
YoY %	106.08%	-64.66%	18.15%	54.81%	125.22%	-66.32%	-	-
Horiz. %	101.04%	49.03%	138.75%	117.44%	75.86%	33.68%	100.00%	-
DY	3.16	3.09	2.94	2.88	2.68	2.78	2.91	5.66%
YoY %	2.27%	5.10%	2.08%	7.46%	-3.60%	-4.47%	-	-
Horiz. %	108.59%	106.19%	101.03%	98.97%	92.10%	95.53%	100.00%	-
P/NAPS	0.49	0.50	0.52	0.53	0.57	0.54	0.53	-5.11%
YoY %	-2.00%	-3.85%	-1.89%	-7.02%	5.56%	1.89%	-	-
Horiz. %	92.45%	94.34%	98.11%	100.00%	107.55%	101.89%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	29/08/18	31/05/18	27/02/18	28/11/17	29/08/17	25/05/17	28/02/17	-
Price	1.08	0.995	1.02	1.07	1.04	1.16	1.10	-
P/RPS	1.04	1.82	0.53	0.76	1.11	2.53	0.58	47.75%
YoY %	-42.86%	243.40%	-30.26%	-31.53%	-56.13%	336.21%	-	-
Horiz. %	179.31%	313.79%	91.38%	131.03%	191.38%	436.21%	100.00%	-
P/EPS	16.76	31.21	10.74	13.05	18.25	47.54	15.90	3.58%
YoY %	-46.30%	190.60%	-17.70%	-28.49%	-61.61%	198.99%	-	-
Horiz. %	105.41%	196.29%	67.55%	82.08%	114.78%	298.99%	100.00%	-
EY	5.96	3.20	9.31	7.66	5.48	2.10	6.29	-3.53%
YoY %	86.25%	-65.63%	21.54%	39.78%	160.95%	-66.61%	-	-
Horiz. %	94.75%	50.87%	148.01%	121.78%	87.12%	33.39%	100.00%	-
DY	2.78	3.02	2.94	2.80	2.88	2.59	2.73	1.22%
YoY %	-7.95%	2.72%	5.00%	-2.78%	11.20%	-5.13%	-	-
Horiz. %	101.83%	110.62%	107.69%	102.56%	105.49%	94.87%	100.00%	-
P/NAPS	0.56	0.51	0.52	0.54	0.53	0.58	0.56	0.00%
YoY %	9.80%	-1.92%	-3.70%	1.89%	-8.62%	3.57%	-	-
Horiz. %	100.00%	91.07%	92.86%	96.43%	94.64%	103.57%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos