[UNIMECH] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 7.87%
YoY- 53.08%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 276,921 269,193 257,388 253,791 242,819 239,399 239,039 10.27%
PBT 34,360 31,263 26,408 24,305 22,156 18,658 17,460 56.84%
Tax -11,474 -11,694 -10,035 -9,309 -8,531 -7,420 -7,101 37.57%
NP 22,886 19,569 16,373 14,996 13,625 11,238 10,359 69.38%
-
NP to SH 18,796 15,778 12,907 12,828 11,892 8,570 7,829 79.01%
-
Tax Rate 33.39% 37.41% 38.00% 38.30% 38.50% 39.77% 40.67% -
Total Cost 254,035 249,624 241,015 238,795 229,194 228,161 228,680 7.24%
-
Net Worth 246,775 214,874 242,973 241,652 244,155 247,806 246,986 -0.05%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 9,153 9,457 7,493 7,493 7,487 7,487 7,487 14.29%
Div Payout % 48.70% 59.94% 58.05% 58.41% 62.96% 87.37% 95.64% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 246,775 214,874 242,973 241,652 244,155 247,806 246,986 -0.05%
NOSH 158,768 158,768 135,231 131,845 131,196 125,662 131,180 13.53%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 8.26% 7.27% 6.36% 5.91% 5.61% 4.69% 4.33% -
ROE 7.62% 7.34% 5.31% 5.31% 4.87% 3.46% 3.17% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 184.37 205.58 203.60 203.85 193.83 190.51 191.05 -2.33%
EPS 12.51 12.05 10.21 10.30 9.49 6.82 6.26 58.45%
DPS 6.09 7.22 6.00 6.00 6.00 6.00 5.98 1.21%
NAPS 1.643 1.641 1.922 1.941 1.949 1.972 1.974 -11.48%
Adjusted Per Share Value based on latest NOSH - 131,845
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 174.42 169.55 162.12 159.85 152.94 150.78 150.56 10.27%
EPS 11.84 9.94 8.13 8.08 7.49 5.40 4.93 79.05%
DPS 5.77 5.96 4.72 4.72 4.72 4.72 4.72 14.28%
NAPS 1.5543 1.3534 1.5304 1.522 1.5378 1.5608 1.5556 -0.05%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.95 1.03 0.95 0.97 1.02 1.04 1.12 -
P/RPS 0.52 0.50 0.47 0.48 0.53 0.55 0.59 -8.05%
P/EPS 7.59 8.55 9.30 9.41 10.74 15.25 17.90 -43.47%
EY 13.17 11.70 10.75 10.62 9.31 6.56 5.59 76.78%
DY 6.42 7.01 6.32 6.19 5.88 5.77 5.34 13.02%
P/NAPS 0.58 0.63 0.49 0.50 0.52 0.53 0.57 1.16%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 28/11/18 29/08/18 31/05/18 27/02/18 28/11/17 29/08/17 -
Price 1.02 1.00 1.08 0.995 1.02 1.07 1.04 -
P/RPS 0.55 0.49 0.53 0.49 0.53 0.56 0.54 1.22%
P/EPS 8.15 8.30 10.58 9.66 10.74 15.69 16.62 -37.73%
EY 12.27 12.05 9.45 10.36 9.31 6.37 6.02 60.54%
DY 5.97 7.22 5.56 6.03 5.88 5.61 5.75 2.52%
P/NAPS 0.62 0.61 0.56 0.51 0.52 0.54 0.53 10.99%

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