[UNIMECH] QoQ 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- -12.02%
YoY- 3.12%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 72,355 73,711 61,879 68,100 73,688 71,832 63,466 9.10%
PBT 11,196 10,379 7,959 8,405 8,238 9,840 8,177 23.23%
Tax -3,573 -2,949 -2,238 -3,153 -3,112 -2,993 -2,334 32.72%
NP 7,623 7,430 5,721 5,252 5,126 6,847 5,843 19.33%
-
NP to SH 6,850 6,371 4,638 4,093 4,652 6,000 4,175 38.98%
-
Tax Rate 31.91% 28.41% 28.12% 37.51% 37.78% 30.42% 28.54% -
Total Cost 64,732 66,281 56,158 62,848 68,562 64,985 57,623 8.04%
-
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 4,484 2,244 - - 3,454 1,964 - -
Div Payout % 65.47% 35.22% - - 74.26% 32.74% - -
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 10.54% 10.08% 9.25% 7.71% 6.96% 9.53% 9.21% -
ROE 2.57% 2.43% 1.80% 1.63% 1.89% 2.79% 1.72% -
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 48.40 49.27 41.36 45.42 49.06 54.86 50.20 -2.39%
EPS 4.58 4.26 3.10 2.73 3.10 4.58 3.30 24.34%
DPS 3.00 1.50 0.00 0.00 2.30 1.50 0.00 -
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 45.57 46.43 38.97 42.89 46.41 45.24 39.97 9.10%
EPS 4.31 4.01 2.92 2.58 2.93 3.78 2.63 38.87%
DPS 2.82 1.41 0.00 0.00 2.18 1.24 0.00 -
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 2.56 2.58 2.64 2.38 1.94 1.88 1.89 22.35%
P/EPS 27.06 29.82 35.16 39.56 30.67 22.48 28.77 -3.99%
EY 3.70 3.35 2.84 2.53 3.26 4.45 3.48 4.15%
DY 2.42 1.18 0.00 0.00 2.42 1.46 0.00 -
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 2.60 2.52 3.31 2.38 2.08 1.82 2.15 13.46%
P/EPS 27.50 29.12 44.19 39.56 32.93 21.82 32.70 -10.87%
EY 3.64 3.43 2.26 2.53 3.04 4.58 3.06 12.23%
DY 2.38 1.21 0.00 0.00 2.25 1.50 0.00 -
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