[UNIMECH] YoY TTM 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- 8.99%

YoY- -22.71%

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
TTM Result
Revenue	275,499	257,388	239,039	238,873	232,113	241,963	221,300	3.71%
YoY %	7.04%	7.68%	0.07%	2.91%	-4.07%	9.34%	-	-
Horiz. %	124.49%	116.31%	108.02%	107.94%	104.89%	109.34%	100.00%	-
PBT	34,442	26,408	17,460	20,722	19,997	34,040	34,660	-0.10%
YoY %	30.42%	51.25%	-15.74%	3.63%	-41.25%	-1.79%	-	-
Horiz. %	99.37%	76.19%	50.38%	59.79%	57.69%	98.21%	100.00%	-
Tax	-11,496	-10,035	-7,101	-8,456	-6,820	-8,832	-9,028	4.10%
YoY %	-14.56%	-41.32%	16.02%	-23.99%	22.78%	2.17%	-	-
Horiz. %	127.34%	111.15%	78.66%	93.66%	75.54%	97.83%	100.00%	-
NP	22,946	16,373	10,359	12,266	13,177	25,208	25,632	-1.82%
YoY %	40.15%	58.06%	-15.55%	-6.91%	-47.73%	-1.65%	-	-
Horiz. %	89.52%	63.88%	40.41%	47.85%	51.41%	98.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,383	12,907	7,829	9,816	12,701	19,914	22,293	-2.30%
YoY %	50.17%	64.86%	-20.24%	-22.71%	-36.22%	-10.67%	-	-
Horiz. %	86.95%	57.90%	35.12%	44.03%	56.97%	89.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.38%	38.00%	40.67%	40.81%	34.11%	25.95%	26.05%	-
YoY %	-12.16%	-6.57%	-0.34%	19.64%	31.45%	-0.38%	-	-
Horiz. %	128.14%	145.87%	156.12%	156.66%	130.94%	99.62%	100.00%	-
Total Cost	252,553	241,015	228,680	226,607	218,936	216,755	195,668	4.34%
YoY %	4.79%	5.39%	0.91%	3.50%	1.01%	10.78%	-	-
Horiz. %	129.07%	123.18%	116.87%	115.81%	111.89%	110.78%	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	231,486	223,714	188,713	5.29%
YoY %	5.85%	-1.62%	1.09%	5.54%	3.47%	18.55%	-	-
Horiz. %	136.29%	128.75%	130.88%	129.46%	122.67%	118.55%	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	5,418	7,493	7,487	8,307	10,794	14,448	7,256	-4.74%
YoY %	-27.69%	0.08%	-9.87%	-23.04%	-25.29%	99.12%	-	-
Horiz. %	74.67%	103.27%	103.18%	114.48%	148.76%	199.12%	100.00%	-
Div Payout %	27.96%	58.05%	95.64%	84.63%	84.99%	72.55%	32.55%	-
YoY %	-51.83%	-39.30%	13.01%	-0.42%	17.15%	122.89%	-	-
Horiz. %	85.90%	178.34%	293.82%	260.00%	261.11%	222.89%	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	231,486	223,714	188,713	5.29%
YoY %	5.85%	-1.62%	1.09%	5.54%	3.47%	18.55%	-	-
Horiz. %	136.29%	128.75%	130.88%	129.46%	122.67%	118.55%	100.00%	-
NOSH	158,768	135,231	131,180	119,352	118,286	120,276	120,892	4.64%
YoY %	17.41%	3.09%	9.91%	0.90%	-1.65%	-0.51%	-	-
Horiz. %	131.33%	111.86%	108.51%	98.73%	97.84%	99.49%	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	8.33%	6.36%	4.33%	5.13%	5.68%	10.42%	11.58%	-
YoY %	30.97%	46.88%	-15.59%	-9.68%	-45.49%	-10.02%	-	-
Horiz. %	71.93%	54.92%	37.39%	44.30%	49.05%	89.98%	100.00%	-
ROE	7.54%	5.31%	3.17%	4.02%	5.49%	8.90%	11.81%	-
YoY %	42.00%	67.51%	-21.14%	-26.78%	-38.31%	-24.64%	-	-
Horiz. %	63.84%	44.96%	26.84%	34.04%	46.49%	75.36%	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	184.14	203.60	191.05	200.14	196.23	201.17	183.05	0.09%
YoY %	-9.56%	6.57%	-4.54%	1.99%	-2.46%	9.90%	-	-
Horiz. %	100.60%	111.23%	104.37%	109.34%	107.20%	109.90%	100.00%	-
EPS	12.96	10.21	6.26	8.22	10.74	16.56	18.44	-5.70%
YoY %	26.93%	63.10%	-23.84%	-23.46%	-35.14%	-10.20%	-	-
Horiz. %	70.28%	55.37%	33.95%	44.58%	58.24%	89.80%	100.00%	-
DPS	3.62	6.00	5.98	7.00	9.00	12.00	6.00	-8.07%
YoY %	-39.67%	0.33%	-14.57%	-22.22%	-25.00%	100.00%	-	-
Horiz. %	60.33%	100.00%	99.67%	116.67%	150.00%	200.00%	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	187.78	175.43	162.93	162.81	158.21	164.92	150.84	3.71%
YoY %	7.04%	7.67%	0.07%	2.91%	-4.07%	9.33%	-	-
Horiz. %	124.49%	116.30%	108.02%	107.94%	104.89%	109.33%	100.00%	-
EPS	13.21	8.80	5.34	6.69	8.66	13.57	15.19	-2.29%
YoY %	50.11%	64.79%	-20.18%	-22.75%	-36.18%	-10.66%	-	-
Horiz. %	86.97%	57.93%	35.15%	44.04%	57.01%	89.34%	100.00%	-
DPS	3.69	5.11	5.10	5.66	7.36	9.85	4.95	-4.77%
YoY %	-27.79%	0.20%	-9.89%	-23.10%	-25.28%	98.99%	-	-
Horiz. %	74.55%	103.23%	103.03%	114.34%	148.69%	198.99%	100.00%	-
NAPS	1.753	1.6561	1.6834	1.6652	1.5778	1.5248	1.2862	5.29%
YoY %	5.85%	-1.62%	1.09%	5.54%	3.48%	18.55%	-	-
Horiz. %	136.29%	128.76%	130.88%	129.47%	122.67%	118.55%	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	0.59	0.47	0.59	0.59	0.72	0.81	0.90	-6.79%
YoY %	25.53%	-20.34%	0.00%	-18.06%	-11.11%	-10.00%	-	-
Horiz. %	65.56%	52.22%	65.56%	65.56%	80.00%	90.00%	100.00%	-
P/EPS	8.41	9.30	17.90	14.35	13.13	9.84	8.89	-0.92%
YoY %	-9.57%	-48.04%	24.74%	9.29%	33.43%	10.69%	-	-
Horiz. %	94.60%	104.61%	201.35%	161.42%	147.69%	110.69%	100.00%	-
EY	11.89	10.75	5.59	6.97	7.62	10.16	11.24	0.94%
YoY %	10.60%	92.31%	-19.80%	-8.53%	-25.00%	-9.61%	-	-
Horiz. %	105.78%	95.64%	49.73%	62.01%	67.79%	90.39%	100.00%	-
DY	3.32	6.32	5.34	5.93	6.38	7.36	3.66	-1.61%
YoY %	-47.47%	18.35%	-9.95%	-7.05%	-13.32%	101.09%	-	-
Horiz. %	90.71%	172.68%	145.90%	162.02%	174.32%	201.09%	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	0.74	0.53	0.54	0.55	0.67	0.81	0.76	-0.44%
YoY %	39.62%	-1.85%	-1.82%	-17.91%	-17.28%	6.58%	-	-
Horiz. %	97.37%	69.74%	71.05%	72.37%	88.16%	106.58%	100.00%	-
P/EPS	10.57	10.58	16.62	13.37	12.20	9.84	7.59	5.67%
YoY %	-0.09%	-36.34%	24.31%	9.59%	23.98%	29.64%	-	-
Horiz. %	139.26%	139.39%	218.97%	176.15%	160.74%	129.64%	100.00%	-
EY	9.46	9.45	6.02	7.48	8.20	10.16	13.17	-5.36%
YoY %	0.11%	56.98%	-19.52%	-8.78%	-19.29%	-22.85%	-	-
Horiz. %	71.83%	71.75%	45.71%	56.80%	62.26%	77.15%	100.00%	-
DY	2.64	5.56	5.75	6.36	6.87	7.36	4.29	-7.76%
YoY %	-52.52%	-3.30%	-9.59%	-7.42%	-6.66%	71.56%	-	-
Horiz. %	61.54%	129.60%	134.03%	148.25%	160.14%	171.56%	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