[UNIMECH] QoQ TTM 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- 38.76%
YoY- 37.24%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 269,193 257,388 253,791 242,819 239,399 239,039 239,522 8.08%
PBT 31,263 26,408 24,305 22,156 18,658 17,460 18,944 39.60%
Tax -11,694 -10,035 -9,309 -8,531 -7,420 -7,101 -7,742 31.61%
NP 19,569 16,373 14,996 13,625 11,238 10,359 11,202 45.00%
-
NP to SH 15,778 12,907 12,828 11,892 8,570 7,829 8,380 52.41%
-
Tax Rate 37.41% 38.00% 38.30% 38.50% 39.77% 40.67% 40.87% -
Total Cost 249,624 241,015 238,795 229,194 228,161 228,680 228,320 6.12%
-
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 9,457 7,493 7,493 7,487 7,487 7,487 7,487 16.83%
Div Payout % 59.94% 58.05% 58.41% 62.96% 87.37% 95.64% 89.35% -
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 7.27% 6.36% 5.91% 5.61% 4.69% 4.33% 4.68% -
ROE 7.34% 5.31% 5.31% 4.87% 3.46% 3.17% 3.39% -
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 205.58 203.60 203.85 193.83 190.51 191.05 192.69 4.40%
EPS 12.05 10.21 10.30 9.49 6.82 6.26 6.74 47.25%
DPS 7.22 6.00 6.00 6.00 6.00 5.98 6.02 12.87%
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 169.55 162.12 159.85 152.94 150.78 150.56 150.86 8.08%
EPS 9.94 8.13 8.08 7.49 5.40 4.93 5.28 52.40%
DPS 5.96 4.72 4.72 4.72 4.72 4.72 4.72 16.80%
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 0.50 0.47 0.48 0.53 0.55 0.59 0.56 -7.27%
P/EPS 8.55 9.30 9.41 10.74 15.25 17.90 16.02 -34.17%
EY 11.70 10.75 10.62 9.31 6.56 5.59 6.24 51.99%
DY 7.01 6.32 6.19 5.88 5.77 5.34 5.58 16.41%
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 1.14 -
P/RPS 0.49 0.53 0.49 0.53 0.56 0.54 0.59 -11.63%
P/EPS 8.30 10.58 9.66 10.74 15.69 16.62 16.91 -37.74%
EY 12.05 9.45 10.36 9.31 6.37 6.02 5.91 60.72%
DY 7.22 5.56 6.03 5.88 5.61 5.75 5.28 23.17%
P/NAPS 0.61 0.56 0.51 0.52 0.54 0.53 0.57 4.62%

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