[UNIMECH] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 26.83%
YoY- -13.64%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 272,400 271,740 227,852 225,956 242,564 217,644 206,388 4.73%
PBT 33,620 32,420 23,824 23,680 27,716 25,096 30,496 1.63%
Tax -12,612 -12,140 -9,028 -7,460 -7,816 -6,784 -8,408 6.98%
NP 21,008 20,280 14,796 16,220 19,900 18,312 22,088 -0.83%
-
NP to SH 16,372 15,876 12,132 13,272 15,368 12,796 18,964 -2.41%
-
Tax Rate 37.51% 37.45% 37.89% 31.50% 28.20% 27.03% 27.57% -
Total Cost 251,392 251,460 213,056 209,736 222,664 199,332 184,300 5.30%
-
Net Worth 251,868 241,652 247,114 237,034 228,610 215,992 182,383 5.52%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - 14,939 14,916 16,709 21,477 28,863 29,026 -
Div Payout % - 94.10% 122.95% 125.90% 139.75% 225.56% 153.06% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 251,868 241,652 247,114 237,034 228,610 215,992 182,383 5.52%
NOSH 158,768 131,845 124,303 119,352 119,316 120,263 120,943 4.63%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 7.71% 7.46% 6.49% 7.18% 8.20% 8.41% 10.70% -
ROE 6.50% 6.57% 4.91% 5.60% 6.72% 5.92% 10.40% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 181.69 218.27 183.30 189.32 203.29 180.97 170.65 1.04%
EPS 10.92 12.76 9.76 11.12 12.88 10.64 15.68 -5.84%
DPS 0.00 12.00 12.00 14.00 18.00 24.00 24.00 -
NAPS 1.68 1.941 1.988 1.986 1.916 1.796 1.508 1.81%
Adjusted Per Share Value based on latest NOSH - 119,352
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 171.57 171.15 143.51 142.32 152.78 137.08 129.99 4.73%
EPS 10.31 10.00 7.64 8.36 9.68 8.06 11.94 -2.41%
DPS 0.00 9.41 9.40 10.52 13.53 18.18 18.28 -
NAPS 1.5864 1.522 1.5564 1.493 1.4399 1.3604 1.1487 5.52%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.08 0.97 1.08 1.16 1.40 1.58 1.19 -
P/RPS 0.59 0.44 0.59 0.61 0.69 0.87 0.70 -2.80%
P/EPS 9.89 7.61 11.07 10.43 10.87 14.85 7.59 4.50%
EY 10.11 13.15 9.04 9.59 9.20 6.73 13.18 -4.32%
DY 0.00 12.37 11.11 12.07 12.86 15.19 20.17 -
P/NAPS 0.64 0.50 0.54 0.58 0.73 0.88 0.79 -3.44%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 31/05/18 25/05/17 30/05/16 28/05/15 29/05/14 29/05/13 -
Price 1.08 0.995 1.16 1.13 1.44 1.61 1.81 -
P/RPS 0.59 0.46 0.63 0.60 0.71 0.89 1.06 -9.29%
P/EPS 9.89 7.80 11.89 10.16 11.18 15.13 11.54 -2.53%
EY 10.11 12.82 8.41 9.84 8.94 6.61 8.66 2.61%
DY 0.00 12.06 10.34 12.39 12.50 14.91 13.26 -
P/NAPS 0.64 0.51 0.58 0.57 0.75 0.90 1.20 -9.94%

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