[UNIMECH] QoQ TTM Result on 31-Mar-2017 [#1]

Stock

[UNIMECH] UNIMECH GROUP BHD

Announcement Date

25-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- -3.29%

YoY- -6.95%

Quarter Report

UGB QTR Report Mar 17.pdf

Latest QR

Upcoming QR

UNIMECH's Result

UNIMECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
TTM Result
Revenue	242,819	239,399	239,039	239,522	239,048	240,654	238,873	1.09%
YoY %	1.43%	0.15%	-0.20%	0.20%	-0.67%	0.75%	-	-
Horiz. %	101.65%	100.22%	100.07%	100.27%	100.07%	100.75%	100.00%	-
PBT	22,156	18,658	17,460	18,944	18,908	20,884	20,722	4.54%
YoY %	18.75%	6.86%	-7.83%	0.19%	-9.46%	0.78%	-	-
Horiz. %	106.92%	90.04%	84.26%	91.42%	91.25%	100.78%	100.00%	-
Tax	-8,531	-7,420	-7,101	-7,742	-7,350	-8,384	-8,456	0.58%
YoY %	-14.97%	-4.49%	8.28%	-5.33%	12.33%	0.85%	-	-
Horiz. %	100.89%	87.75%	83.98%	91.56%	86.92%	99.15%	100.00%	-
NP	13,625	11,238	10,359	11,202	11,558	12,500	12,266	7.23%
YoY %	21.24%	8.49%	-7.53%	-3.08%	-7.54%	1.91%	-	-
Horiz. %	111.08%	91.62%	84.45%	91.33%	94.23%	101.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,892	8,570	7,829	8,380	8,665	9,910	9,816	13.60%
YoY %	38.76%	9.46%	-6.58%	-3.29%	-12.56%	0.96%	-	-
Horiz. %	121.15%	87.31%	79.76%	85.37%	88.27%	100.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.50%	39.77%	40.67%	40.87%	38.87%	40.15%	40.81%	-
YoY %	-3.19%	-2.21%	-0.49%	5.15%	-3.19%	-1.62%	-	-
Horiz. %	94.34%	97.45%	99.66%	100.15%	95.25%	98.38%	100.00%	-
Total Cost	229,194	228,161	228,680	228,320	227,490	228,154	226,607	0.75%
YoY %	0.45%	-0.23%	0.16%	0.36%	-0.29%	0.68%	-	-
Horiz. %	101.14%	100.69%	100.91%	100.76%	100.39%	100.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	244,155	247,806	246,986	247,114	245,562	246,202	244,314	-0.04%
YoY %	-1.47%	0.33%	-0.05%	0.63%	-0.26%	0.77%	-	-
Horiz. %	99.93%	101.43%	101.09%	101.15%	100.51%	100.77%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	7,487	7,487	7,487	7,487	7,935	8,307	8,307	-6.67%
YoY %	0.00%	0.00%	0.00%	-5.65%	-4.48%	0.00%	-	-
Horiz. %	90.13%	90.13%	90.13%	90.13%	95.52%	100.00%	100.00%	-
Div Payout %	62.96%	87.37%	95.64%	89.35%	91.59%	83.83%	84.63%	-
YoY %	-27.94%	-8.65%	7.04%	-2.45%	9.26%	-0.95%	-	-
Horiz. %	74.39%	103.24%	113.01%	105.58%	108.22%	99.05%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	244,155	247,806	246,986	247,114	245,562	246,202	244,314	-0.04%
YoY %	-1.47%	0.33%	-0.05%	0.63%	-0.26%	0.77%	-	-
Horiz. %	99.93%	101.43%	101.09%	101.15%	100.51%	100.77%	100.00%	-
NOSH	131,196	125,662	131,180	124,303	125,287	119,400	119,352	6.49%
YoY %	4.40%	-4.21%	5.53%	-0.79%	4.93%	0.04%	-	-
Horiz. %	109.92%	105.29%	109.91%	104.15%	104.97%	100.04%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	5.61%	4.69%	4.33%	4.68%	4.84%	5.19%	5.13%	-
YoY %	19.62%	8.31%	-7.48%	-3.31%	-6.74%	1.17%	-	-
Horiz. %	109.36%	91.42%	84.41%	91.23%	94.35%	101.17%	100.00%	-
ROE	4.87%	3.46%	3.17%	3.39%	3.53%	4.03%	4.02%	-
YoY %	40.75%	9.15%	-6.49%	-3.97%	-12.41%	0.25%	-	-
Horiz. %	121.14%	86.07%	78.86%	84.33%	87.81%	100.25%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	193.83	190.51	191.05	192.69	190.80	201.55	200.14	-2.10%
YoY %	1.74%	-0.28%	-0.85%	0.99%	-5.33%	0.70%	-	-
Horiz. %	96.85%	95.19%	95.46%	96.28%	95.33%	100.70%	100.00%	-
EPS	9.49	6.82	6.26	6.74	6.92	8.30	8.22	10.02%
YoY %	39.15%	8.95%	-7.12%	-2.60%	-16.63%	0.97%	-	-
Horiz. %	115.45%	82.97%	76.16%	82.00%	84.18%	100.97%	100.00%	-
DPS	6.00	6.00	5.98	6.02	6.33	7.00	7.00	-9.74%
YoY %	0.00%	0.33%	-0.66%	-4.90%	-9.57%	0.00%	-	-
Horiz. %	85.71%	85.71%	85.43%	86.00%	90.43%	100.00%	100.00%	-
NAPS	1.949	1.972	1.974	1.988	1.96	2.062	2.047	-3.20%
YoY %	-1.17%	-0.10%	-0.70%	1.43%	-4.95%	0.73%	-	-
Horiz. %	95.21%	96.34%	96.43%	97.12%	95.75%	100.73%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 124,303
RPS	152.94	150.78	150.56	150.86	150.56	151.58	150.45	1.09%
YoY %	1.43%	0.15%	-0.20%	0.20%	-0.67%	0.75%	-	-
Horiz. %	101.66%	100.22%	100.07%	100.27%	100.07%	100.75%	100.00%	-
EPS	7.49	5.40	4.93	5.28	5.46	6.24	6.18	13.63%
YoY %	38.70%	9.53%	-6.63%	-3.30%	-12.50%	0.97%	-	-
Horiz. %	121.20%	87.38%	79.77%	85.44%	88.35%	100.97%	100.00%	-
DPS	4.72	4.72	4.72	4.72	5.00	5.23	5.23	-6.59%
YoY %	0.00%	0.00%	0.00%	-5.60%	-4.40%	0.00%	-	-
Horiz. %	90.25%	90.25%	90.25%	90.25%	95.60%	100.00%	100.00%	-
NAPS	1.5378	1.5608	1.5556	1.5564	1.5467	1.5507	1.5388	-0.04%
YoY %	-1.47%	0.33%	-0.05%	0.63%	-0.26%	0.77%	-	-
Horiz. %	99.94%	101.43%	101.09%	101.14%	100.51%	100.77%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	1.02	1.04	1.12	1.08	1.03	1.13	1.18	-
P/RPS	0.53	0.55	0.59	0.56	0.54	0.56	0.59	-6.88%
YoY %	-3.64%	-6.78%	5.36%	3.70%	-3.57%	-5.08%	-	-
Horiz. %	89.83%	93.22%	100.00%	94.92%	91.53%	94.92%	100.00%	-
P/EPS	10.74	15.25	17.90	16.02	14.89	13.61	14.35	-17.52%
YoY %	-29.57%	-14.80%	11.74%	7.59%	9.40%	-5.16%	-	-
Horiz. %	74.84%	106.27%	124.74%	111.64%	103.76%	94.84%	100.00%	-
EY	9.31	6.56	5.59	6.24	6.71	7.34	6.97	21.22%
YoY %	41.92%	17.35%	-10.42%	-7.00%	-8.58%	5.31%	-	-
Horiz. %	133.57%	94.12%	80.20%	89.53%	96.27%	105.31%	100.00%	-
DY	5.88	5.77	5.34	5.58	6.15	6.19	5.93	-0.56%
YoY %	1.91%	8.05%	-4.30%	-9.27%	-0.65%	4.38%	-	-
Horiz. %	99.16%	97.30%	90.05%	94.10%	103.71%	104.38%	100.00%	-
P/NAPS	0.52	0.53	0.57	0.54	0.53	0.55	0.58	-7.00%
YoY %	-1.89%	-7.02%	5.56%	1.89%	-3.64%	-5.17%	-	-
Horiz. %	89.66%	91.38%	98.28%	93.10%	91.38%	94.83%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	27/02/18	28/11/17	29/08/17	25/05/17	28/02/17	30/11/16	29/08/16	-
Price	1.02	1.07	1.04	1.14	1.10	1.11	1.10	-
P/RPS	0.53	0.56	0.54	0.59	0.58	0.55	0.55	-2.43%
YoY %	-5.36%	3.70%	-8.47%	1.72%	5.45%	0.00%	-	-
Horiz. %	96.36%	101.82%	98.18%	107.27%	105.45%	100.00%	100.00%	-
P/EPS	10.74	15.69	16.62	16.91	15.90	13.37	13.37	-13.55%
YoY %	-31.55%	-5.60%	-1.71%	6.35%	18.92%	0.00%	-	-
Horiz. %	80.33%	117.35%	124.31%	126.48%	118.92%	100.00%	100.00%	-
EY	9.31	6.37	6.02	5.91	6.29	7.48	7.48	15.66%
YoY %	46.15%	5.81%	1.86%	-6.04%	-15.91%	0.00%	-	-
Horiz. %	124.47%	85.16%	80.48%	79.01%	84.09%	100.00%	100.00%	-
DY	5.88	5.61	5.75	5.28	5.76	6.31	6.36	-5.08%
YoY %	4.81%	-2.43%	8.90%	-8.33%	-8.72%	-0.79%	-	-
Horiz. %	92.45%	88.21%	90.41%	83.02%	90.57%	99.21%	100.00%	-
P/NAPS	0.52	0.54	0.53	0.57	0.56	0.54	0.54	-2.47%
YoY %	-3.70%	1.89%	-7.02%	1.79%	3.70%	0.00%	-	-
Horiz. %	96.30%	100.00%	98.15%	105.56%	103.70%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos