[UNIMECH] QoQ Quarter Result on 31-Dec-2018 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -22.47%
YoY- 184.7%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 73,711 61,879 68,100 73,688 71,832 63,466 67,935 5.58%
PBT 10,379 7,959 8,405 8,238 9,840 8,177 8,105 17.90%
Tax -2,949 -2,238 -3,153 -3,112 -2,993 -2,334 -3,035 -1.89%
NP 7,430 5,721 5,252 5,126 6,847 5,843 5,070 28.98%
-
NP to SH 6,371 4,638 4,093 4,652 6,000 4,175 3,969 37.05%
-
Tax Rate 28.41% 28.12% 37.51% 37.78% 30.42% 28.54% 37.45% -
Total Cost 66,281 56,158 62,848 68,562 64,985 57,623 62,865 3.58%
-
Net Worth 262,259 257,189 251,868 246,775 214,874 242,973 241,652 5.60%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 2,244 - - 3,454 1,964 - 3,734 -28.76%
Div Payout % 35.22% - - 74.26% 32.74% - 94.10% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 262,259 257,189 251,868 246,775 214,874 242,973 241,652 5.60%
NOSH 158,768 158,768 158,768 158,768 158,768 135,231 131,845 13.17%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 10.08% 9.25% 7.71% 6.96% 9.53% 9.21% 7.46% -
ROE 2.43% 1.80% 1.63% 1.89% 2.79% 1.72% 1.64% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 49.27 41.36 45.42 49.06 54.86 50.20 54.57 -6.57%
EPS 4.26 3.10 2.73 3.10 4.58 3.30 3.19 21.24%
DPS 1.50 0.00 0.00 2.30 1.50 0.00 3.00 -36.97%
NAPS 1.753 1.719 1.68 1.643 1.641 1.922 1.941 -6.56%
Adjusted Per Share Value based on latest NOSH - 158,768
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 50.24 42.18 46.42 50.22 48.96 43.26 46.30 5.59%
EPS 4.34 3.16 2.79 3.17 4.09 2.85 2.71 36.84%
DPS 1.53 0.00 0.00 2.35 1.34 0.00 2.55 -28.84%
NAPS 1.7875 1.753 1.7167 1.682 1.4646 1.6561 1.6471 5.59%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.27 1.09 1.08 0.95 1.03 0.95 0.97 -
P/RPS 2.58 2.64 2.38 1.94 1.88 1.89 1.78 28.04%
P/EPS 29.82 35.16 39.56 30.67 22.48 28.77 30.43 -1.33%
EY 3.35 2.84 2.53 3.26 4.45 3.48 3.29 1.21%
DY 1.18 0.00 0.00 2.42 1.46 0.00 3.09 -47.33%
P/NAPS 0.72 0.63 0.64 0.58 0.63 0.49 0.50 27.49%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 22/08/19 30/05/19 27/02/19 28/11/18 29/08/18 31/05/18 -
Price 1.24 1.37 1.08 1.02 1.00 1.08 0.995 -
P/RPS 2.52 3.31 2.38 2.08 1.82 2.15 1.82 24.20%
P/EPS 29.12 44.19 39.56 32.93 21.82 32.70 31.21 -4.51%
EY 3.43 2.26 2.53 3.04 4.58 3.06 3.20 4.73%
DY 1.21 0.00 0.00 2.25 1.50 0.00 3.02 -45.62%
P/NAPS 0.71 0.80 0.64 0.62 0.61 0.56 0.51 24.65%

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