[UNIMECH] QoQ 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- 524.86%
YoY- -13.64%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 63,043 59,667 59,849 56,489 64,479 57,886 55,652 8.62%
PBT 2,650 3,787 6,551 5,920 3,883 3,625 5,496 -38.37%
Tax -2,902 -1,015 -1,568 -1,865 -2,034 -1,087 -1,406 61.75%
NP -252 2,772 4,983 4,055 1,849 2,538 4,090 -
-
NP to SH -1,648 2,388 4,607 3,318 531 2,294 3,797 -
-
Tax Rate 109.51% 26.80% 23.94% 31.50% 52.38% 29.99% 25.58% -
Total Cost 63,295 56,895 54,866 52,434 62,630 55,348 51,562 14.57%
-
Net Worth 245,562 246,202 244,314 237,034 233,994 235,785 231,486 3.99%
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 4,130 - - -
Div Payout % 0.00% - - 125.90% 777.78% - - -
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 245,562 246,202 244,314 237,034 233,994 235,785 231,486 3.99%
NOSH 130,051 119,400 119,352 119,352 118,000 118,247 118,286 6.49%
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 -0.40% 4.65% 8.33% 7.18% 2.87% 4.38% 7.35% -
ROE -0.67% 0.97% 1.89% 1.40% 0.23% 0.97% 1.64% -
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 50.32 49.97 50.14 47.33 54.64 48.95 47.05 4.56%
EPS -1.53 2.00 3.86 2.78 0.45 1.94 3.21 -
DPS 3.00 0.00 0.00 3.50 3.50 0.00 0.00 -
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 39.71 37.58 37.70 35.58 40.61 36.46 35.05 8.63%
EPS -1.04 1.50 2.90 2.09 0.33 1.44 2.39 -
DPS 2.37 0.00 0.00 2.63 2.60 0.00 0.00 -
NAPS 1.5467 1.5507 1.5388 1.493 1.4738 1.4851 1.458 3.99%
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 2.05 2.26 2.35 2.45 2.32 2.55 3.00 -22.32%
P/EPS -78.30 56.50 30.57 41.73 282.22 64.43 43.93 -
EY -1.28 1.77 3.27 2.40 0.35 1.55 2.28 -
DY 2.91 0.00 0.00 3.02 2.76 0.00 0.00 -
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 2.19 2.22 2.19 2.39 2.12 2.82 2.78 -14.64%
P/EPS -83.63 55.50 28.50 40.65 257.78 71.13 40.81 -
EY -1.20 1.80 3.51 2.46 0.39 1.41 2.45 -
DY 2.73 0.00 0.00 3.10 3.02 0.00 0.00 -
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