[UNIMECH] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 2.6%
YoY- 14.24%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 271,868 237,352 259,958 262,802 233,664 232,676 232,586 2.63%
PBT 34,100 25,886 32,728 32,564 24,060 24,942 24,850 5.41%
Tax -11,076 -7,600 -10,782 -10,738 -7,730 -6,866 -6,720 8.67%
NP 23,024 18,286 21,946 21,826 16,330 18,076 18,130 4.05%
-
NP to SH 18,932 14,188 17,462 16,288 14,258 15,850 15,278 3.63%
-
Tax Rate 32.48% 29.36% 32.94% 32.98% 32.13% 27.53% 27.04% -
Total Cost 248,844 219,066 238,012 240,976 217,334 214,600 214,456 2.50%
-
Net Worth 283,618 273,808 257,189 242,973 246,986 244,314 232,496 3.36%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - 8,943 - 7,585 7,507 8,354 10,692 -
Div Payout % - 63.03% - 46.57% 52.65% 52.71% 69.98% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 283,618 273,808 257,189 242,973 246,986 244,314 232,496 3.36%
NOSH 158,768 158,768 158,768 135,231 131,180 119,352 118,802 4.94%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 8.47% 7.70% 8.44% 8.31% 6.99% 7.77% 7.79% -
ROE 6.68% 5.18% 6.79% 6.70% 5.77% 6.49% 6.57% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 184.05 159.24 173.75 207.89 186.75 194.95 195.78 -1.02%
EPS 12.80 9.52 11.66 12.98 11.42 13.28 12.86 -0.07%
DPS 0.00 6.00 0.00 6.00 6.00 7.00 9.00 -
NAPS 1.92 1.837 1.719 1.922 1.974 2.047 1.957 -0.31%
Adjusted Per Share Value based on latest NOSH - 135,231
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 185.30 161.78 177.18 179.12 159.26 158.59 158.53 2.63%
EPS 12.90 9.67 11.90 11.10 9.72 10.80 10.41 3.63%
DPS 0.00 6.10 0.00 5.17 5.12 5.69 7.29 -
NAPS 1.9331 1.8662 1.753 1.6561 1.6834 1.6652 1.5847 3.36%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.41 1.10 1.09 0.95 1.12 1.18 1.41 -
P/RPS 0.77 0.69 0.63 0.46 0.60 0.61 0.72 1.12%
P/EPS 11.00 11.56 9.34 7.37 9.83 8.89 10.96 0.06%
EY 9.09 8.65 10.71 13.56 10.17 11.25 9.12 -0.05%
DY 0.00 5.45 0.00 6.32 5.36 5.93 6.38 -
P/NAPS 0.73 0.60 0.63 0.49 0.57 0.58 0.72 0.22%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 15/09/21 26/08/20 22/08/19 29/08/18 29/08/17 29/08/16 27/08/15 -
Price 1.45 1.10 1.37 1.08 1.04 1.10 1.31 -
P/RPS 0.79 0.69 0.79 0.52 0.56 0.56 0.67 2.78%
P/EPS 11.31 11.56 11.74 8.38 9.13 8.28 10.19 1.75%
EY 8.84 8.65 8.52 11.93 10.96 12.07 9.82 -1.73%
DY 0.00 5.45 0.00 5.56 5.77 6.36 6.87 -
P/NAPS 0.76 0.60 0.80 0.56 0.53 0.54 0.67 2.12%

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