[UNIMECH] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock

[UNIMECH] UNIMECH GROUP BHD

Announcement Date

28-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

QoQ- -15.98%

YoY- -17.19%

Quarter Report

UGB QTR Report Dec 16.pdf

Latest QR

Upcoming QR

UNIMECH's Result

UNIMECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Cumulative Result
Revenue	176,859	116,832	56,963	239,048	176,005	116,338	56,489	113.86%
YoY %	51.38%	105.10%	-76.17%	35.82%	51.29%	105.95%	-	-
Horiz. %	313.09%	206.82%	100.84%	423.18%	311.57%	205.95%	100.00%	-
PBT	17,015	12,030	5,956	18,908	16,258	12,471	5,920	102.02%
YoY %	41.44%	101.98%	-68.50%	16.30%	30.37%	110.66%	-	-
Horiz. %	287.42%	203.21%	100.61%	319.39%	274.63%	210.66%	100.00%	-
Tax	-5,199	-3,865	-2,257	-7,350	-4,448	-3,433	-1,865	97.95%
YoY %	-34.51%	-71.25%	69.29%	-65.24%	-29.57%	-84.08%	-	-
Horiz. %	278.77%	207.24%	121.02%	394.10%	238.50%	184.08%	100.00%	-
NP	11,816	8,165	3,699	11,558	11,810	9,038	4,055	103.87%
YoY %	44.72%	120.74%	-68.00%	-2.13%	30.67%	122.89%	-	-
Horiz. %	291.39%	201.36%	91.22%	285.03%	291.25%	222.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,258	7,129	3,033	8,665	10,313	7,925	3,318	112.07%
YoY %	43.89%	135.05%	-65.00%	-15.98%	30.13%	138.85%	-	-
Horiz. %	309.16%	214.86%	91.41%	261.15%	310.82%	238.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.56%	32.13%	37.89%	38.87%	27.36%	27.53%	31.50%	-
YoY %	-4.89%	-15.20%	-2.52%	42.07%	-0.62%	-12.60%	-	-
Horiz. %	97.02%	102.00%	120.29%	123.40%	86.86%	87.40%	100.00%	-
Total Cost	165,043	108,667	53,264	227,490	164,195	107,300	52,434	114.62%
YoY %	51.88%	104.02%	-76.59%	38.55%	53.02%	104.64%	-	-
Horiz. %	314.76%	207.25%	101.58%	433.86%	313.15%	204.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	246,692	246,986	247,114	245,562	246,127	244,314	237,034	2.69%
YoY %	-0.12%	-0.05%	0.63%	-0.23%	0.74%	3.07%	-	-
Horiz. %	104.07%	104.20%	104.25%	103.60%	103.84%	103.07%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	3,752	3,753	3,729	3,758	4,177	4,177	4,177	-6.89%
YoY %	-0.03%	0.64%	-0.77%	-10.03%	0.00%	0.00%	-	-
Horiz. %	89.83%	89.85%	89.27%	89.97%	100.00%	100.00%	100.00%	-
Div Payout %	36.59%	52.65%	122.95%	43.38%	40.51%	52.71%	125.90%	-
YoY %	-30.50%	-57.18%	183.43%	7.08%	-23.15%	-58.13%	-	-
Horiz. %	29.06%	41.82%	97.66%	34.46%	32.18%	41.87%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	246,692	246,986	247,114	245,562	246,127	244,314	237,034	2.69%
YoY %	-0.12%	-0.05%	0.63%	-0.23%	0.74%	3.07%	-	-
Horiz. %	104.07%	104.20%	104.25%	103.60%	103.84%	103.07%	100.00%	-
NOSH	125,097	131,180	124,303	130,051	119,363	119,352	119,352	3.18%
YoY %	-4.64%	5.53%	-4.42%	8.95%	0.01%	0.00%	-	-
Horiz. %	104.81%	109.91%	104.15%	108.96%	100.01%	100.00%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	6.68%	6.99%	6.49%	4.84%	6.71%	7.77%	7.18%	-
YoY %	-4.43%	7.70%	34.09%	-27.87%	-13.64%	8.22%	-	-
Horiz. %	93.04%	97.35%	90.39%	67.41%	93.45%	108.22%	100.00%	-
ROE	4.16%	2.89%	1.23%	3.53%	4.19%	3.24%	1.40%	-
YoY %	43.94%	134.96%	-65.16%	-15.75%	29.32%	131.43%	-	-
Horiz. %	297.14%	206.43%	87.86%	252.14%	299.29%	231.43%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	141.38	93.38	45.83	190.80	147.45	97.47	47.33	107.27%
YoY %	51.40%	103.75%	-75.98%	29.40%	51.28%	105.94%	-	-
Horiz. %	298.71%	197.30%	96.83%	403.13%	311.54%	205.94%	100.00%	-
EPS	8.20	5.71	2.44	7.11	8.64	6.64	2.78	105.53%
YoY %	43.61%	134.02%	-65.68%	-17.71%	30.12%	138.85%	-	-
Horiz. %	294.96%	205.40%	87.77%	255.76%	310.79%	238.85%	100.00%	-
DPS	3.00	3.00	3.00	3.00	3.50	3.50	3.50	-9.75%
YoY %	0.00%	0.00%	0.00%	-14.29%	0.00%	0.00%	-	-
Horiz. %	85.71%	85.71%	85.71%	85.71%	100.00%	100.00%	100.00%	-
NAPS	1.972	1.974	1.988	1.96	2.062	2.047	1.986	-0.47%
YoY %	-0.10%	-0.70%	1.43%	-4.95%	0.73%	3.07%	-	-
Horiz. %	99.30%	99.40%	100.10%	98.69%	103.83%	103.07%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 130,051
RPS	120.54	79.63	38.83	162.93	119.96	79.29	38.50	113.86%
YoY %	51.38%	105.07%	-76.17%	35.82%	51.29%	105.95%	-	-
Horiz. %	313.09%	206.83%	100.86%	423.19%	311.58%	205.95%	100.00%	-
EPS	6.99	4.86	2.07	5.91	7.03	5.40	2.26	112.13%
YoY %	43.83%	134.78%	-64.97%	-15.93%	30.19%	138.94%	-	-
Horiz. %	309.29%	215.04%	91.59%	261.50%	311.06%	238.94%	100.00%	-
DPS	2.56	2.56	2.54	2.56	2.85	2.85	2.85	-6.89%
YoY %	0.00%	0.79%	-0.78%	-10.18%	0.00%	0.00%	-	-
Horiz. %	89.82%	89.82%	89.12%	89.82%	100.00%	100.00%	100.00%	-
NAPS	1.6814	1.6834	1.6843	1.6737	1.6776	1.6652	1.6156	2.69%
YoY %	-0.12%	-0.05%	0.63%	-0.23%	0.74%	3.07%	-	-
Horiz. %	104.07%	104.20%	104.25%	103.60%	103.84%	103.07%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	1.04	1.12	1.08	1.03	1.13	1.18	1.16	-
P/RPS	0.74	1.20	2.36	0.54	0.77	1.21	2.45	-54.95%
YoY %	-38.33%	-49.15%	337.04%	-29.87%	-36.36%	-50.61%	-	-
Horiz. %	30.20%	48.98%	96.33%	22.04%	31.43%	49.39%	100.00%	-
P/EPS	12.68	19.66	44.26	14.89	13.08	17.77	41.73	-54.76%
YoY %	-35.50%	-55.58%	197.25%	13.84%	-26.39%	-57.42%	-	-
Horiz. %	30.39%	47.11%	106.06%	35.68%	31.34%	42.58%	100.00%	-
EY	7.88	5.09	2.26	6.71	7.65	5.63	2.40	120.74%
YoY %	54.81%	125.22%	-66.32%	-12.29%	35.88%	134.58%	-	-
Horiz. %	328.33%	212.08%	94.17%	279.58%	318.75%	234.58%	100.00%	-
DY	2.88	2.68	2.78	2.91	3.10	2.97	3.02	-3.11%
YoY %	7.46%	-3.60%	-4.47%	-6.13%	4.38%	-1.66%	-	-
Horiz. %	95.36%	88.74%	92.05%	96.36%	102.65%	98.34%	100.00%	-
P/NAPS	0.53	0.57	0.54	0.53	0.55	0.58	0.58	-5.82%
YoY %	-7.02%	5.56%	1.89%	-3.64%	-5.17%	0.00%	-	-
Horiz. %	91.38%	98.28%	93.10%	91.38%	94.83%	100.00%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	28/11/17	29/08/17	25/05/17	28/02/17	30/11/16	29/08/16	30/05/16	-
Price	1.07	1.04	1.16	1.10	1.11	1.10	1.13	-
P/RPS	0.76	1.11	2.53	0.58	0.75	1.13	2.39	-53.37%
YoY %	-31.53%	-56.13%	336.21%	-22.67%	-33.63%	-52.72%	-	-
Horiz. %	31.80%	46.44%	105.86%	24.27%	31.38%	47.28%	100.00%	-
P/EPS	13.05	18.25	47.54	15.90	12.85	16.57	40.65	-53.08%
YoY %	-28.49%	-61.61%	198.99%	23.74%	-22.45%	-59.24%	-	-
Horiz. %	32.10%	44.90%	116.95%	39.11%	31.61%	40.76%	100.00%	-
EY	7.66	5.48	2.10	6.29	7.78	6.04	2.46	113.08%
YoY %	39.78%	160.95%	-66.61%	-19.15%	28.81%	145.53%	-	-
Horiz. %	311.38%	222.76%	85.37%	255.69%	316.26%	245.53%	100.00%	-
DY	2.80	2.88	2.59	2.73	3.15	3.18	3.10	-6.55%
YoY %	-2.78%	11.20%	-5.13%	-13.33%	-0.94%	2.58%	-	-
Horiz. %	90.32%	92.90%	83.55%	88.06%	101.61%	102.58%	100.00%	-
P/NAPS	0.54	0.53	0.58	0.56	0.54	0.54	0.57	-3.53%
YoY %	1.89%	-8.62%	3.57%	3.70%	0.00%	-5.26%	-	-
Horiz. %	94.74%	92.98%	101.75%	98.25%	94.74%	94.74%	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