[UNIMECH] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -68.29%
YoY- -13.64%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 239,048 176,005 116,338 56,489 238,658 174,179 116,293 61.31%
PBT 18,908 16,258 12,471 5,920 19,933 16,050 12,425 32.13%
Tax -7,350 -4,448 -3,433 -1,865 -6,481 -4,447 -3,360 68.11%
NP 11,558 11,810 9,038 4,055 13,452 11,603 9,065 17.49%
-
NP to SH 8,665 10,313 7,925 3,318 10,464 9,933 7,639 8.72%
-
Tax Rate 38.87% 27.36% 27.53% 31.50% 32.51% 27.71% 27.04% -
Total Cost 227,490 164,195 107,300 52,434 225,206 162,576 107,228 64.73%
-
Net Worth 245,562 246,127 244,314 237,034 235,529 236,918 232,496 3.69%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 3,758 4,177 4,177 4,177 4,157 5,346 5,346 -20.85%
Div Payout % 43.38% 40.51% 52.71% 125.90% 39.73% 53.83% 69.98% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 245,562 246,127 244,314 237,034 235,529 236,918 232,496 3.69%
NOSH 130,051 119,363 119,352 119,352 118,774 118,815 118,802 6.18%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 4.84% 6.71% 7.77% 7.18% 5.64% 6.66% 7.79% -
ROE 3.53% 4.19% 3.24% 1.40% 4.44% 4.19% 3.29% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 190.80 147.45 97.47 47.33 200.93 146.60 97.89 55.72%
EPS 7.11 8.64 6.64 2.78 8.81 8.36 6.43 6.89%
DPS 3.00 3.50 3.50 3.50 3.50 4.50 4.50 -23.59%
NAPS 1.96 2.062 2.047 1.986 1.983 1.994 1.957 0.10%
Adjusted Per Share Value based on latest NOSH - 119,352
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 162.93 119.96 79.29 38.50 162.67 118.72 79.26 61.31%
EPS 5.91 7.03 5.40 2.26 7.13 6.77 5.21 8.72%
DPS 2.56 2.85 2.85 2.85 2.83 3.64 3.64 -20.83%
NAPS 1.6737 1.6776 1.6652 1.6156 1.6053 1.6148 1.5847 3.69%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.03 1.13 1.18 1.16 1.27 1.25 1.41 -
P/RPS 0.54 0.77 1.21 2.45 0.63 0.85 1.44 -47.84%
P/EPS 14.89 13.08 17.77 41.73 14.42 14.95 21.93 -22.65%
EY 6.71 7.65 5.63 2.40 6.94 6.69 4.56 29.22%
DY 2.91 3.10 2.97 3.02 2.76 3.60 3.19 -5.91%
P/NAPS 0.53 0.55 0.58 0.58 0.64 0.63 0.72 -18.39%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 30/11/16 29/08/16 30/05/16 29/02/16 30/11/15 27/08/15 -
Price 1.10 1.11 1.10 1.13 1.16 1.38 1.31 -
P/RPS 0.58 0.75 1.13 2.39 0.58 0.94 1.34 -42.63%
P/EPS 15.90 12.85 16.57 40.65 13.17 16.51 20.37 -15.16%
EY 6.29 7.78 6.04 2.46 7.59 6.06 4.91 17.86%
DY 2.73 3.15 3.18 3.10 3.02 3.26 3.44 -14.22%
P/NAPS 0.56 0.54 0.54 0.57 0.58 0.69 0.67 -11.22%

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