[UNIMECH] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -78.23%
YoY- 3.12%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 276,045 203,690 129,979 68,100 276,921 203,233 131,401 63.80%
PBT 37,939 26,743 16,364 8,405 34,360 26,122 16,282 75.48%
Tax -11,913 -8,340 -5,391 -3,153 -11,474 -8,362 -5,369 69.87%
NP 26,026 18,403 10,973 5,252 22,886 17,760 10,913 78.21%
-
NP to SH 21,952 15,102 8,731 4,093 18,797 14,145 8,144 93.33%
-
Tax Rate 31.40% 31.19% 32.94% 37.51% 33.39% 32.01% 32.98% -
Total Cost 250,019 185,287 119,006 62,848 254,035 185,473 120,488 62.47%
-
Net Worth 266,850 262,259 257,189 251,868 246,775 214,874 242,973 6.43%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 6,727 2,244 - - 5,707 1,964 3,792 46.39%
Div Payout % 30.65% 14.86% - - 30.36% 13.89% 46.57% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 266,850 262,259 257,189 251,868 246,775 214,874 242,973 6.43%
NOSH 158,768 158,768 158,768 158,768 158,768 158,768 135,231 11.25%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 9.43% 9.03% 8.44% 7.71% 8.26% 8.74% 8.31% -
ROE 8.23% 5.76% 3.39% 1.63% 7.62% 6.58% 3.35% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 184.65 136.15 86.88 45.42 184.37 155.21 103.94 46.52%
EPS 14.69 10.09 5.83 2.73 14.12 11.11 6.49 72.13%
DPS 4.50 1.50 0.00 0.00 3.80 1.50 3.00 30.94%
NAPS 1.785 1.753 1.719 1.68 1.643 1.641 1.922 -4.79%
Adjusted Per Share Value based on latest NOSH - 158,768
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 173.87 128.29 81.87 42.89 174.42 128.01 82.76 63.81%
EPS 13.83 9.51 5.50 2.58 11.84 8.91 5.13 93.35%
DPS 4.24 1.41 0.00 0.00 3.59 1.24 2.39 46.39%
NAPS 1.6808 1.6518 1.6199 1.5864 1.5543 1.3534 1.5304 6.43%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.24 1.27 1.09 1.08 0.95 1.03 0.95 -
P/RPS 0.67 0.93 1.25 2.38 0.52 0.66 0.91 -18.41%
P/EPS 8.44 12.58 18.68 39.56 7.59 9.53 14.75 -31.00%
EY 11.84 7.95 5.35 2.53 13.17 10.49 6.78 44.86%
DY 3.63 1.18 0.00 0.00 4.00 1.46 3.16 9.65%
P/NAPS 0.69 0.72 0.63 0.64 0.58 0.63 0.49 25.55%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 29/11/19 22/08/19 30/05/19 27/02/19 28/11/18 29/08/18 -
Price 1.26 1.24 1.37 1.08 1.02 1.00 1.08 -
P/RPS 0.68 0.91 1.58 2.38 0.55 0.64 1.04 -24.60%
P/EPS 8.58 12.28 23.48 39.56 8.15 9.26 16.76 -35.92%
EY 11.65 8.14 4.26 2.53 12.27 10.80 5.96 56.14%
DY 3.57 1.21 0.00 0.00 3.73 1.50 2.78 18.09%
P/NAPS 0.71 0.71 0.80 0.64 0.62 0.61 0.56 17.09%

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