[UNIMECH] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock

[UNIMECH] UNIMECH GROUP BHD

Announcement Date

28-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Sep-2018 [#3]

Profit Trend

QoQ- 73.69%

YoY- 37.89%

Quarter Report

UGB QTR Report Sep 18.pdf

Latest QR

Upcoming QR

UNIMECH's Result

UNIMECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Cumulative Result
Revenue	208,988	190,445	203,690	203,233	176,859	176,005	174,179	3.08%
YoY %	9.74%	-6.50%	0.22%	14.91%	0.49%	1.05%	-	-
Horiz. %	119.98%	109.34%	116.94%	116.68%	101.54%	101.05%	100.00%	-
PBT	28,191	24,293	26,743	26,122	17,015	16,258	16,050	9.83%
YoY %	16.05%	-9.16%	2.38%	53.52%	4.66%	1.30%	-	-
Horiz. %	175.64%	151.36%	166.62%	162.75%	106.01%	101.30%	100.00%	-
Tax	-8,861	-7,687	-8,340	-8,362	-5,199	-4,448	-4,447	12.16%
YoY %	-15.27%	7.83%	0.26%	-60.84%	-16.88%	-0.02%	-	-
Horiz. %	199.26%	172.86%	187.54%	188.04%	116.91%	100.02%	100.00%	-
NP	19,330	16,606	18,403	17,760	11,816	11,810	11,603	8.87%
YoY %	16.40%	-9.76%	3.62%	50.30%	0.05%	1.78%	-	-
Horiz. %	166.59%	143.12%	158.61%	153.06%	101.84%	101.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,420	12,975	15,102	14,145	10,258	10,313	9,933	7.59%
YoY %	18.84%	-14.08%	6.77%	37.89%	-0.53%	3.83%	-	-
Horiz. %	155.24%	130.63%	152.04%	142.40%	103.27%	103.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.43%	31.64%	31.19%	32.01%	30.56%	27.36%	27.71%	-
YoY %	-0.66%	1.44%	-2.56%	4.74%	11.70%	-1.26%	-	-
Horiz. %	113.42%	114.18%	112.56%	115.52%	110.29%	98.74%	100.00%	-
Total Cost	189,658	173,839	185,287	185,473	165,043	164,195	162,576	2.59%
YoY %	9.10%	-6.18%	-0.10%	12.38%	0.52%	1.00%	-	-
Horiz. %	116.66%	106.93%	113.97%	114.08%	101.52%	101.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	288,024	269,977	262,259	214,874	246,692	246,127	236,918	3.30%
YoY %	6.68%	2.94%	22.05%	-12.90%	0.23%	3.89%	-	-
Horiz. %	121.57%	113.95%	110.70%	90.70%	104.13%	103.89%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	2,215	2,234	2,244	1,964	3,752	4,177	5,346	-13.64%
YoY %	-0.85%	-0.45%	14.26%	-47.65%	-10.17%	-21.87%	-	-
Horiz. %	41.43%	41.79%	41.98%	36.74%	70.18%	78.13%	100.00%	-
Div Payout %	14.37%	17.22%	14.86%	13.89%	36.59%	40.51%	53.83%	-
YoY %	-16.55%	15.88%	6.98%	-62.04%	-9.68%	-24.74%	-	-
Horiz. %	26.70%	31.99%	27.61%	25.80%	67.97%	75.26%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	288,024	269,977	262,259	214,874	246,692	246,127	236,918	3.30%
YoY %	6.68%	2.94%	22.05%	-12.90%	0.23%	3.89%	-	-
Horiz. %	121.57%	113.95%	110.70%	90.70%	104.13%	103.89%	100.00%	-
NOSH	158,768	158,768	158,768	158,768	125,097	119,363	118,815	4.94%
YoY %	0.00%	0.00%	0.00%	26.92%	4.80%	0.46%	-	-
Horiz. %	133.63%	133.63%	133.63%	133.63%	105.29%	100.46%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	9.25%	8.72%	9.03%	8.74%	6.68%	6.71%	6.66%	-
YoY %	6.08%	-3.43%	3.32%	30.84%	-0.45%	0.75%	-	-
Horiz. %	138.89%	130.93%	135.59%	131.23%	100.30%	100.75%	100.00%	-
ROE	5.35%	4.81%	5.76%	6.58%	4.16%	4.19%	4.19%	-
YoY %	11.23%	-16.49%	-12.46%	58.17%	-0.72%	0.00%	-	-
Horiz. %	127.68%	114.80%	137.47%	157.04%	99.28%	100.00%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	141.49	127.82	136.15	155.21	141.38	147.45	146.60	-0.58%
YoY %	10.69%	-6.12%	-12.28%	9.78%	-4.12%	0.58%	-	-
Horiz. %	96.51%	87.19%	92.87%	105.87%	96.44%	100.58%	100.00%	-
EPS	10.43	8.70	10.09	11.11	8.20	8.64	8.36	3.75%
YoY %	19.89%	-13.78%	-9.18%	35.49%	-5.09%	3.35%	-	-
Horiz. %	124.76%	104.07%	120.69%	132.89%	98.09%	103.35%	100.00%	-
DPS	1.50	1.50	1.50	1.50	3.00	3.50	4.50	-16.71%
YoY %	0.00%	0.00%	0.00%	-50.00%	-14.29%	-22.22%	-	-
Horiz. %	33.33%	33.33%	33.33%	33.33%	66.67%	77.78%	100.00%	-
NAPS	1.95	1.812	1.753	1.641	1.972	2.062	1.994	-0.37%
YoY %	7.62%	3.37%	6.83%	-16.78%	-4.36%	3.41%	-	-
Horiz. %	97.79%	90.87%	87.91%	82.30%	98.90%	103.41%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 158,768
RPS	131.63	119.95	128.29	128.01	111.39	110.86	109.71	3.07%
YoY %	9.74%	-6.50%	0.22%	14.92%	0.48%	1.05%	-	-
Horiz. %	119.98%	109.33%	116.94%	116.68%	101.53%	101.05%	100.00%	-
EPS	9.71	8.17	9.51	8.91	6.46	6.50	6.26	7.58%
YoY %	18.85%	-14.09%	6.73%	37.93%	-0.62%	3.83%	-	-
Horiz. %	155.11%	130.51%	151.92%	142.33%	103.19%	103.83%	100.00%	-
DPS	1.40	1.41	1.41	1.24	2.36	2.63	3.37	-13.60%
YoY %	-0.71%	0.00%	13.71%	-47.46%	-10.27%	-21.96%	-	-
Horiz. %	41.54%	41.84%	41.84%	36.80%	70.03%	78.04%	100.00%	-
NAPS	1.8141	1.7004	1.6518	1.3534	1.5538	1.5502	1.4922	3.30%
YoY %	6.69%	2.94%	22.05%	-12.90%	0.23%	3.89%	-	-
Horiz. %	121.57%	113.95%	110.70%	90.70%	104.13%	103.89%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	1.43	1.17	1.27	1.03	1.04	1.13	1.25	-
P/RPS	1.01	0.92	0.93	0.66	0.74	0.77	0.85	2.91%
YoY %	9.78%	-1.08%	40.91%	-10.81%	-3.90%	-9.41%	-	-
Horiz. %	118.82%	108.24%	109.41%	77.65%	87.06%	90.59%	100.00%	-
P/EPS	13.70	13.44	12.58	9.53	12.68	13.08	14.95	-1.44%
YoY %	1.93%	6.84%	32.00%	-24.84%	-3.06%	-12.51%	-	-
Horiz. %	91.64%	89.90%	84.15%	63.75%	84.82%	87.49%	100.00%	-
EY	7.30	7.44	7.95	10.49	7.88	7.65	6.69	1.46%
YoY %	-1.88%	-6.42%	-24.21%	33.12%	3.01%	14.35%	-	-
Horiz. %	109.12%	111.21%	118.83%	156.80%	117.79%	114.35%	100.00%	-
DY	1.05	1.28	1.18	1.46	2.88	3.10	3.60	-18.54%
YoY %	-17.97%	8.47%	-19.18%	-49.31%	-7.10%	-13.89%	-	-
Horiz. %	29.17%	35.56%	32.78%	40.56%	80.00%	86.11%	100.00%	-
P/NAPS	0.73	0.65	0.72	0.63	0.53	0.55	0.63	2.48%
YoY %	12.31%	-9.72%	14.29%	18.87%	-3.64%	-12.70%	-	-
Horiz. %	115.87%	103.17%	114.29%	100.00%	84.13%	87.30%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	24/11/21	25/11/20	29/11/19	28/11/18	28/11/17	30/11/16	30/11/15	-
Price	1.53	1.30	1.24	1.00	1.07	1.11	1.38	-
P/RPS	1.08	1.02	0.91	0.64	0.76	0.75	0.94	2.33%
YoY %	5.88%	12.09%	42.19%	-15.79%	1.33%	-20.21%	-	-
Horiz. %	114.89%	108.51%	96.81%	68.09%	80.85%	79.79%	100.00%	-
P/EPS	14.66	14.93	12.28	9.26	13.05	12.85	16.51	-1.95%
YoY %	-1.81%	21.58%	32.61%	-29.04%	1.56%	-22.17%	-	-
Horiz. %	88.79%	90.43%	74.38%	56.09%	79.04%	77.83%	100.00%	-
EY	6.82	6.70	8.14	10.80	7.66	7.78	6.06	1.98%
YoY %	1.79%	-17.69%	-24.63%	40.99%	-1.54%	28.38%	-	-
Horiz. %	112.54%	110.56%	134.32%	178.22%	126.40%	128.38%	100.00%	-
DY	0.98	1.15	1.21	1.50	2.80	3.15	3.26	-18.13%
YoY %	-14.78%	-4.96%	-19.33%	-46.43%	-11.11%	-3.37%	-	-
Horiz. %	30.06%	35.28%	37.12%	46.01%	85.89%	96.63%	100.00%	-
P/NAPS	0.78	0.72	0.71	0.61	0.54	0.54	0.69	2.06%
YoY %	8.33%	1.41%	16.39%	12.96%	0.00%	-21.74%	-	-
Horiz. %	113.04%	104.35%	102.90%	88.41%	78.26%	78.26%	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