[UNIMECH] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock

[UNIMECH] UNIMECH GROUP BHD

Announcement Date

29-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- 19.42%

YoY- 3.74%

Quarter Report

UGB Qtr Report Jun16.pdf

Latest QR

Upcoming QR

UNIMECH's Result

UNIMECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Annualized Quarter Result
Revenue	259,958	262,802	233,664	232,676	232,586	244,860	215,238	3.19%
YoY %	-1.08%	12.47%	0.42%	0.04%	-5.01%	13.76%	-	-
Horiz. %	120.78%	122.10%	108.56%	108.10%	108.06%	113.76%	100.00%	-
PBT	32,728	32,564	24,060	24,942	24,850	37,984	34,846	-1.03%
YoY %	0.50%	35.34%	-3.54%	0.37%	-34.58%	9.01%	-	-
Horiz. %	93.92%	93.45%	69.05%	71.58%	71.31%	109.01%	100.00%	-
Tax	-10,782	-10,738	-7,730	-6,866	-6,720	-10,120	-9,576	1.99%
YoY %	-0.41%	-38.91%	-12.58%	-2.17%	33.60%	-5.68%	-	-
Horiz. %	112.59%	112.13%	80.72%	71.70%	70.18%	105.68%	100.00%	-
NP	21,946	21,826	16,330	18,076	18,130	27,864	25,270	-2.32%
YoY %	0.55%	33.66%	-9.66%	-0.30%	-34.93%	10.27%	-	-
Horiz. %	86.85%	86.37%	64.62%	71.53%	71.75%	110.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,462	16,288	14,258	15,850	15,278	20,302	21,668	-3.53%
YoY %	7.21%	14.24%	-10.04%	3.74%	-24.75%	-6.30%	-	-
Horiz. %	80.59%	75.17%	65.80%	73.15%	70.51%	93.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.94%	32.98%	32.13%	27.53%	27.04%	26.64%	27.48%	-
YoY %	-0.12%	2.65%	16.71%	1.81%	1.50%	-3.06%	-	-
Horiz. %	119.87%	120.01%	116.92%	100.18%	98.40%	96.94%	100.00%	-
Total Cost	238,012	240,976	217,334	214,600	214,456	216,996	189,968	3.82%
YoY %	-1.23%	10.88%	1.27%	0.07%	-1.17%	14.23%	-	-
Horiz. %	125.29%	126.85%	114.41%	112.97%	112.89%	114.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	257,189	242,973	246,986	244,314	232,496	223,706	188,748	5.28%
YoY %	5.85%	-1.62%	1.09%	5.08%	3.93%	18.52%	-	-
Horiz. %	136.26%	128.73%	130.85%	129.44%	123.18%	118.52%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	-	7,585	7,507	8,354	10,692	14,432	-	-
YoY %	-	1.04%	-10.14%	-21.87%	-25.91%	0.00%	-	-
Horiz. %	-	52.56%	52.02%	57.89%	74.09%	100.00%	-	-
Div Payout %	-	46.57%	52.65%	52.71%	69.98%	71.09%	-	-
YoY %	-	-11.55%	-0.11%	-24.68%	-1.56%	0.00%	-	-
Horiz. %	-	65.51%	74.06%	74.15%	98.44%	100.00%	-	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	257,189	242,973	246,986	244,314	232,496	223,706	188,748	5.28%
YoY %	5.85%	-1.62%	1.09%	5.08%	3.93%	18.52%	-	-
Horiz. %	136.26%	128.73%	130.85%	129.44%	123.18%	118.52%	100.00%	-
NOSH	158,768	135,231	131,180	119,352	118,802	120,272	120,915	4.64%
YoY %	17.41%	3.09%	9.91%	0.46%	-1.22%	-0.53%	-	-
Horiz. %	131.31%	111.84%	108.49%	98.71%	98.25%	99.47%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	8.44%	8.31%	6.99%	7.77%	7.79%	11.38%	11.74%	-
YoY %	1.56%	18.88%	-10.04%	-0.26%	-31.55%	-3.07%	-	-
Horiz. %	71.89%	70.78%	59.54%	66.18%	66.35%	96.93%	100.00%	-
ROE	6.79%	6.70%	5.77%	6.49%	6.57%	9.08%	11.48%	-
YoY %	1.34%	16.12%	-11.09%	-1.22%	-27.64%	-20.91%	-	-
Horiz. %	59.15%	58.36%	50.26%	56.53%	57.23%	79.09%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	173.75	207.89	186.75	194.95	195.78	203.59	178.01	-0.40%
YoY %	-16.42%	11.32%	-4.21%	-0.42%	-3.84%	14.37%	-	-
Horiz. %	97.61%	116.79%	104.91%	109.52%	109.98%	114.37%	100.00%	-
EPS	11.66	12.98	11.42	13.28	12.86	16.88	17.92	-6.90%
YoY %	-10.17%	13.66%	-14.01%	3.27%	-23.82%	-5.80%	-	-
Horiz. %	65.07%	72.43%	63.73%	74.11%	71.76%	94.20%	100.00%	-
DPS	0.00	6.00	6.00	7.00	9.00	12.00	0.00	-
YoY %	0.00%	0.00%	-14.29%	-22.22%	-25.00%	0.00%	-	-
Horiz. %	0.00%	50.00%	50.00%	58.33%	75.00%	100.00%	-	-
NAPS	1.719	1.922	1.974	2.047	1.957	1.86	1.561	1.61%
YoY %	-10.56%	-2.63%	-3.57%	4.60%	5.22%	19.15%	-	-
Horiz. %	110.12%	123.13%	126.46%	131.13%	125.37%	119.15%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 119,352
RPS	177.18	179.12	159.26	158.59	158.53	166.89	146.70	3.19%
YoY %	-1.08%	12.47%	0.42%	0.04%	-5.01%	13.76%	-	-
Horiz. %	120.78%	122.10%	108.56%	108.10%	108.06%	113.76%	100.00%	-
EPS	11.90	11.10	9.72	10.80	10.41	13.84	14.77	-3.53%
YoY %	7.21%	14.20%	-10.00%	3.75%	-24.78%	-6.30%	-	-
Horiz. %	80.57%	75.15%	65.81%	73.12%	70.48%	93.70%	100.00%	-
DPS	0.00	5.17	5.12	5.69	7.29	9.84	0.00	-
YoY %	0.00%	0.98%	-10.02%	-21.95%	-25.91%	0.00%	-	-
Horiz. %	0.00%	52.54%	52.03%	57.83%	74.09%	100.00%	-	-
NAPS	1.753	1.6561	1.6834	1.6652	1.5847	1.5248	1.2865	5.28%
YoY %	5.85%	-1.62%	1.09%	5.08%	3.93%	18.52%	-	-
Horiz. %	136.26%	128.73%	130.85%	129.44%	123.18%	118.52%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	1.09	0.95	1.12	1.18	1.41	1.63	1.64	-
P/RPS	0.63	0.46	0.60	0.61	0.72	0.80	0.92	-6.11%
YoY %	36.96%	-23.33%	-1.64%	-15.28%	-10.00%	-13.04%	-	-
Horiz. %	68.48%	50.00%	65.22%	66.30%	78.26%	86.96%	100.00%	-
P/EPS	9.34	7.37	9.83	8.89	10.96	9.66	9.15	0.34%
YoY %	26.73%	-25.03%	10.57%	-18.89%	13.46%	5.57%	-	-
Horiz. %	102.08%	80.55%	107.43%	97.16%	119.78%	105.57%	100.00%	-
EY	10.71	13.56	10.17	11.25	9.12	10.36	10.93	-0.33%
YoY %	-21.02%	33.33%	-9.60%	23.36%	-11.97%	-5.22%	-	-
Horiz. %	97.99%	124.06%	93.05%	102.93%	83.44%	94.78%	100.00%	-
DY	0.00	6.32	5.36	5.93	6.38	7.36	0.00	-
YoY %	0.00%	17.91%	-9.61%	-7.05%	-13.32%	0.00%	-	-
Horiz. %	0.00%	85.87%	72.83%	80.57%	86.68%	100.00%	-	-
P/NAPS	0.63	0.49	0.57	0.58	0.72	0.88	1.05	-8.15%
YoY %	28.57%	-14.04%	-1.72%	-19.44%	-18.18%	-16.19%	-	-
Horiz. %	60.00%	46.67%	54.29%	55.24%	68.57%	83.81%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	22/08/19	29/08/18	29/08/17	29/08/16	27/08/15	28/08/14	29/08/13	-
Price	1.37	1.08	1.04	1.10	1.31	1.63	1.40	-
P/RPS	0.79	0.52	0.56	0.56	0.67	0.80	0.79	0.00%
YoY %	51.92%	-7.14%	0.00%	-16.42%	-16.25%	1.27%	-	-
Horiz. %	100.00%	65.82%	70.89%	70.89%	84.81%	101.27%	100.00%	-
P/EPS	11.74	8.38	9.13	8.28	10.19	9.66	7.81	7.02%
YoY %	40.10%	-8.21%	10.27%	-18.74%	5.49%	23.69%	-	-
Horiz. %	150.32%	107.30%	116.90%	106.02%	130.47%	123.69%	100.00%	-
EY	8.52	11.93	10.96	12.07	9.82	10.36	12.80	-6.55%
YoY %	-28.58%	8.85%	-9.20%	22.91%	-5.21%	-19.06%	-	-
Horiz. %	66.56%	93.20%	85.62%	94.30%	76.72%	80.94%	100.00%	-
DY	0.00	5.56	5.77	6.36	6.87	7.36	0.00	-
YoY %	0.00%	-3.64%	-9.28%	-7.42%	-6.66%	0.00%	-	-
Horiz. %	0.00%	75.54%	78.40%	86.41%	93.34%	100.00%	-	-
P/NAPS	0.80	0.56	0.53	0.54	0.67	0.88	0.90	-1.94%
YoY %	42.86%	5.66%	-1.85%	-19.40%	-23.86%	-2.22%	-	-
Horiz. %	88.89%	62.22%	58.89%	60.00%	74.44%	97.78%	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