[UNIMECH] QoQ 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- -47.78%
YoY- 199.15%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 71,832 63,466 67,935 65,960 60,027 59,869 56,963 16.70%
PBT 9,840 8,177 8,105 5,141 4,985 6,074 5,956 39.71%
Tax -2,993 -2,334 -3,035 -3,332 -1,334 -1,608 -2,257 20.68%
NP 6,847 5,843 5,070 1,809 3,651 4,466 3,699 50.70%
-
NP to SH 6,000 4,175 3,969 1,634 3,129 4,096 3,033 57.52%
-
Tax Rate 30.42% 28.54% 37.45% 64.81% 26.76% 26.47% 37.89% -
Total Cost 64,985 57,623 62,865 64,151 56,376 55,403 53,264 14.16%
-
Net Worth 214,874 242,973 241,652 244,155 247,806 246,986 247,114 -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 - 3,734 3,758 - - 3,729 -34.75%
Div Payout % 32.74% - 94.10% 230.00% - - 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 214,874 242,973 241,652 244,155 247,806 246,986 247,114 -8.89%
NOSH 158,768 135,231 131,845 131,196 125,662 131,180 124,303 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 9.53% 9.21% 7.46% 2.74% 6.08% 7.46% 6.49% -
ROE 2.79% 1.72% 1.64% 0.67% 1.26% 1.66% 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 54.86 50.20 54.57 52.65 47.77 47.85 45.83 12.72%
EPS 4.58 3.30 3.19 1.30 2.49 3.27 2.44 52.10%
DPS 1.50 0.00 3.00 3.00 0.00 0.00 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 45.24 39.97 42.79 41.54 37.81 37.71 35.88 16.69%
EPS 3.78 2.63 2.50 1.03 1.97 2.58 1.91 57.56%
DPS 1.24 0.00 2.35 2.37 0.00 0.00 2.35 -34.67%
NAPS 1.3534 1.5304 1.522 1.5378 1.5608 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 1.88 1.89 1.78 1.94 2.18 2.34 2.36 -14.05%
P/EPS 22.48 28.77 30.43 78.20 41.77 34.21 44.26 -36.31%
EY 4.45 3.48 3.29 1.28 2.39 2.92 2.26 57.03%
DY 1.46 0.00 3.09 2.94 0.00 0.00 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 1.82 2.15 1.82 1.94 2.24 2.17 2.53 -19.69%
P/EPS 21.82 32.70 31.21 78.20 42.97 31.77 47.54 -40.46%
EY 4.58 3.06 3.20 1.28 2.33 3.15 2.10 68.09%
DY 1.50 0.00 3.02 2.94 0.00 0.00 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