[UNIMECH] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 15.93%
YoY- 37.24%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 203,233 131,401 67,935 242,819 176,859 116,832 56,963 133.30%
PBT 26,122 16,282 8,105 22,156 17,015 12,030 5,956 167.69%
Tax -8,362 -5,369 -3,035 -8,531 -5,199 -3,865 -2,257 139.24%
NP 17,760 10,913 5,070 13,625 11,816 8,165 3,699 184.33%
-
NP to SH 14,145 8,144 3,969 11,892 10,258 7,129 3,033 178.87%
-
Tax Rate 32.01% 32.98% 37.45% 38.50% 30.56% 32.13% 37.89% -
Total Cost 185,473 120,488 62,865 229,194 165,043 108,667 53,264 129.56%
-
Net Worth 214,874 242,973 241,652 244,155 246,692 246,986 247,114 -8.89%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 1,964 3,792 3,734 3,758 3,752 3,753 3,729 -34.75%
Div Payout % 13.89% 46.57% 94.10% 31.60% 36.59% 52.65% 122.95% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 214,874 242,973 241,652 244,155 246,692 246,986 247,114 -8.89%
NOSH 158,768 135,231 131,845 131,196 125,097 131,180 124,303 17.70%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 8.74% 8.31% 7.46% 5.61% 6.68% 6.99% 6.49% -
ROE 6.58% 3.35% 1.64% 4.87% 4.16% 2.89% 1.23% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 155.21 103.94 54.57 193.83 141.38 93.38 45.83 125.35%
EPS 11.11 6.49 3.19 9.50 8.20 5.71 2.44 174.46%
DPS 1.50 3.00 3.00 3.00 3.00 3.00 3.00 -36.97%
NAPS 1.641 1.922 1.941 1.949 1.972 1.974 1.988 -11.99%
Adjusted Per Share Value based on latest NOSH - 131,196
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 128.01 82.76 42.79 152.94 111.39 73.59 35.88 133.30%
EPS 8.91 5.13 2.50 7.49 6.46 4.49 1.91 178.92%
DPS 1.24 2.39 2.35 2.37 2.36 2.36 2.35 -34.67%
NAPS 1.3534 1.5304 1.522 1.5378 1.5538 1.5556 1.5564 -8.88%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.03 0.95 0.97 1.02 1.04 1.12 1.08 -
P/RPS 0.66 0.91 1.78 0.53 0.74 1.20 2.36 -57.20%
P/EPS 9.53 14.75 30.43 10.74 12.68 19.66 44.26 -64.04%
EY 10.49 6.78 3.29 9.31 7.88 5.09 2.26 177.99%
DY 1.46 3.16 3.09 2.94 2.88 2.68 2.78 -34.88%
P/NAPS 0.63 0.49 0.50 0.52 0.53 0.57 0.54 10.81%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 29/08/18 31/05/18 27/02/18 28/11/17 29/08/17 25/05/17 -
Price 1.00 1.08 0.995 1.02 1.07 1.04 1.16 -
P/RPS 0.64 1.04 1.82 0.53 0.76 1.11 2.53 -59.96%
P/EPS 9.26 16.76 31.21 10.74 13.05 18.25 47.54 -66.36%
EY 10.80 5.96 3.20 9.31 7.66 5.48 2.10 197.64%
DY 1.50 2.78 3.02 2.94 2.80 2.88 2.59 -30.49%
P/NAPS 0.61 0.56 0.51 0.52 0.54 0.53 0.58 3.41%

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