[UNIMECH] YoY TTM Result on 30-Jun-2017 [#2]

Stock

[UNIMECH] UNIMECH GROUP BHD

Announcement Date

29-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- -6.58%

YoY- -20.24%

Quarter Report

UGB QTR Report Jun 17.pdf

Latest QR

Upcoming QR

UNIMECH's Result

UNIMECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	264,742	275,499	257,388	239,039	238,873	232,113	241,963	1.50%
YoY %	-3.90%	7.04%	7.68%	0.07%	2.91%	-4.07%	-	-
Horiz. %	109.41%	113.86%	106.37%	98.79%	98.72%	95.93%	100.00%	-
PBT	34,518	34,442	26,408	17,460	20,722	19,997	34,040	0.23%
YoY %	0.22%	30.42%	51.25%	-15.74%	3.63%	-41.25%	-	-
Horiz. %	101.40%	101.18%	77.58%	51.29%	60.88%	58.75%	100.00%	-
Tax	-10,322	-11,496	-10,035	-7,101	-8,456	-6,820	-8,832	2.62%
YoY %	10.21%	-14.56%	-41.32%	16.02%	-23.99%	22.78%	-	-
Horiz. %	116.87%	130.16%	113.62%	80.40%	95.74%	77.22%	100.00%	-
NP	24,196	22,946	16,373	10,359	12,266	13,177	25,208	-0.67%
YoY %	5.45%	40.15%	58.06%	-15.55%	-6.91%	-47.73%	-	-
Horiz. %	95.99%	91.03%	64.95%	41.09%	48.66%	52.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,315	19,383	12,907	7,829	9,816	12,701	19,914	0.33%
YoY %	4.81%	50.17%	64.86%	-20.24%	-22.71%	-36.22%	-	-
Horiz. %	102.01%	97.33%	64.81%	39.31%	49.29%	63.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.90%	33.38%	38.00%	40.67%	40.81%	34.11%	25.95%	-
YoY %	-10.43%	-12.16%	-6.57%	-0.34%	19.64%	31.45%	-	-
Horiz. %	115.22%	128.63%	146.44%	156.72%	157.26%	131.45%	100.00%	-
Total Cost	240,546	252,553	241,015	228,680	226,607	218,936	216,755	1.74%
YoY %	-4.75%	4.79%	5.39%	0.91%	3.50%	1.01%	-	-
Horiz. %	110.98%	116.52%	111.19%	105.50%	104.55%	101.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	273,808	257,189	242,973	246,986	244,314	231,486	223,714	3.42%
YoY %	6.46%	5.85%	-1.62%	1.09%	5.54%	3.47%	-	-
Horiz. %	122.39%	114.96%	108.61%	110.40%	109.21%	103.47%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	6,728	5,418	7,493	7,487	8,307	10,794	14,448	-11.94%
YoY %	24.18%	-27.69%	0.08%	-9.87%	-23.04%	-25.29%	-	-
Horiz. %	46.57%	37.50%	51.86%	51.82%	57.50%	74.71%	100.00%	-
Div Payout %	33.12%	27.96%	58.05%	95.64%	84.63%	84.99%	72.55%	-
YoY %	18.45%	-51.83%	-39.30%	13.01%	-0.42%	17.15%	-	-
Horiz. %	45.65%	38.54%	80.01%	131.83%	116.65%	117.15%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	273,808	257,189	242,973	246,986	244,314	231,486	223,714	3.42%
YoY %	6.46%	5.85%	-1.62%	1.09%	5.54%	3.47%	-	-
Horiz. %	122.39%	114.96%	108.61%	110.40%	109.21%	103.47%	100.00%	-
NOSH	158,768	158,768	135,231	131,180	119,352	118,286	120,276	4.73%
YoY %	0.00%	17.41%	3.09%	9.91%	0.90%	-1.65%	-	-
Horiz. %	132.00%	132.00%	112.43%	109.07%	99.23%	98.35%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	9.14%	8.33%	6.36%	4.33%	5.13%	5.68%	10.42%	-
YoY %	9.72%	30.97%	46.88%	-15.59%	-9.68%	-45.49%	-	-
Horiz. %	87.72%	79.94%	61.04%	41.55%	49.23%	54.51%	100.00%	-
ROE	7.42%	7.54%	5.31%	3.17%	4.02%	5.49%	8.90%	-
YoY %	-1.59%	42.00%	67.51%	-21.14%	-26.78%	-38.31%	-	-
Horiz. %	83.37%	84.72%	59.66%	35.62%	45.17%	61.69%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	177.62	184.14	203.60	191.05	200.14	196.23	201.17	-2.05%
YoY %	-3.54%	-9.56%	6.57%	-4.54%	1.99%	-2.46%	-	-
Horiz. %	88.29%	91.53%	101.21%	94.97%	99.49%	97.54%	100.00%	-
EPS	13.63	12.96	10.21	6.26	8.22	10.74	16.56	-3.19%
YoY %	5.17%	26.93%	63.10%	-23.84%	-23.46%	-35.14%	-	-
Horiz. %	82.31%	78.26%	61.65%	37.80%	49.64%	64.86%	100.00%	-
DPS	4.50	3.62	6.00	5.98	7.00	9.00	12.00	-15.06%
YoY %	24.31%	-39.67%	0.33%	-14.57%	-22.22%	-25.00%	-	-
Horiz. %	37.50%	30.17%	50.00%	49.83%	58.33%	75.00%	100.00%	-
NAPS	1.837	1.719	1.922	1.974	2.047	1.957	1.86	-0.20%
YoY %	6.86%	-10.56%	-2.63%	-3.57%	4.60%	5.22%	-	-
Horiz. %	98.76%	92.42%	103.33%	106.13%	110.05%	105.22%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 131,180
RPS	166.75	173.52	162.12	150.56	150.45	146.20	152.40	1.50%
YoY %	-3.90%	7.03%	7.68%	0.07%	2.91%	-4.07%	-	-
Horiz. %	109.42%	113.86%	106.38%	98.79%	98.72%	95.93%	100.00%	-
EPS	12.80	12.21	8.13	4.93	6.18	8.00	12.54	0.34%
YoY %	4.83%	50.18%	64.91%	-20.23%	-22.75%	-36.20%	-	-
Horiz. %	102.07%	97.37%	64.83%	39.31%	49.28%	63.80%	100.00%	-
DPS	4.24	3.41	4.72	4.72	5.23	6.80	9.10	-11.94%
YoY %	24.34%	-27.75%	0.00%	-9.75%	-23.09%	-25.27%	-	-
Horiz. %	46.59%	37.47%	51.87%	51.87%	57.47%	74.73%	100.00%	-
NAPS	1.7246	1.6199	1.5304	1.5556	1.5388	1.458	1.4091	3.42%
YoY %	6.46%	5.85%	-1.62%	1.09%	5.54%	3.47%	-	-
Horiz. %	122.39%	114.96%	108.61%	110.40%	109.20%	103.47%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	1.10	1.09	0.95	1.12	1.18	1.41	1.63	-
P/RPS	0.62	0.59	0.47	0.59	0.59	0.72	0.81	-4.35%
YoY %	5.08%	25.53%	-20.34%	0.00%	-18.06%	-11.11%	-	-
Horiz. %	76.54%	72.84%	58.02%	72.84%	72.84%	88.89%	100.00%	-
P/EPS	8.07	8.41	9.30	17.90	14.35	13.13	9.84	-3.24%
YoY %	-4.04%	-9.57%	-48.04%	24.74%	9.29%	33.43%	-	-
Horiz. %	82.01%	85.47%	94.51%	181.91%	145.83%	133.43%	100.00%	-
EY	12.39	11.89	10.75	5.59	6.97	7.62	10.16	3.35%
YoY %	4.21%	10.60%	92.31%	-19.80%	-8.53%	-25.00%	-	-
Horiz. %	121.95%	117.03%	105.81%	55.02%	68.60%	75.00%	100.00%	-
DY	4.09	3.32	6.32	5.34	5.93	6.38	7.36	-9.31%
YoY %	23.19%	-47.47%	18.35%	-9.95%	-7.05%	-13.32%	-	-
Horiz. %	55.57%	45.11%	85.87%	72.55%	80.57%	86.68%	100.00%	-
P/NAPS	0.60	0.63	0.49	0.57	0.58	0.72	0.88	-6.17%
YoY %	-4.76%	28.57%	-14.04%	-1.72%	-19.44%	-18.18%	-	-
Horiz. %	68.18%	71.59%	55.68%	64.77%	65.91%	81.82%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	26/08/20	22/08/19	29/08/18	29/08/17	29/08/16	27/08/15	28/08/14	-
Price	1.10	1.37	1.08	1.04	1.10	1.31	1.63	-
P/RPS	0.62	0.74	0.53	0.54	0.55	0.67	0.81	-4.35%
YoY %	-16.22%	39.62%	-1.85%	-1.82%	-17.91%	-17.28%	-	-
Horiz. %	76.54%	91.36%	65.43%	66.67%	67.90%	82.72%	100.00%	-
P/EPS	8.07	10.57	10.58	16.62	13.37	12.20	9.84	-3.24%
YoY %	-23.65%	-0.09%	-36.34%	24.31%	9.59%	23.98%	-	-
Horiz. %	82.01%	107.42%	107.52%	168.90%	135.87%	123.98%	100.00%	-
EY	12.39	9.46	9.45	6.02	7.48	8.20	10.16	3.35%
YoY %	30.97%	0.11%	56.98%	-19.52%	-8.78%	-19.29%	-	-
Horiz. %	121.95%	93.11%	93.01%	59.25%	73.62%	80.71%	100.00%	-
DY	4.09	2.64	5.56	5.75	6.36	6.87	7.36	-9.31%
YoY %	54.92%	-52.52%	-3.30%	-9.59%	-7.42%	-6.66%	-	-
Horiz. %	55.57%	35.87%	75.54%	78.12%	86.41%	93.34%	100.00%	-
P/NAPS	0.60	0.80	0.56	0.53	0.54	0.67	0.88	-6.17%
YoY %	-25.00%	42.86%	5.66%	-1.85%	-19.40%	-23.86%	-	-
Horiz. %	68.18%	90.91%	63.64%	60.23%	61.36%	76.14%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 21 June 2024

MQ Trader

MQ Trading Signals

2024-06-21 14:40:00

EMA 5

10 Mins

SELL

2024-06-21 14:40:00

ADX

10 Mins

SELL

2024-06-21 14:40:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-06-21 14:40:00

EMA 5

5 Mins

SELL

2024-06-21 14:40:00

ADX

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DSONIC

DATASONIC GROUP BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

625

DNEX

DAGANG NEXCHANGE BERHAD

449

GENTING

GENTING BHD

405

MPI

MALAYSIAN PACIFIC INDUSTRIES

393

PTRANS

PERAK TRANSIT BERHAD

379

HLIND

HONG LEONG INDUSTRIES BHD

351

TOPGLOV

TOP GLOVE CORPORATION BHD

349

NOTION

NOTION VTEC BHD

326

PBBANK

PUBLIC BANK BHD

325

Daily Stocks

HSI-CXF

0.125

-0.05

224,391,000

HSI-HUZ

0.22

+0.035

204,121,300

INIX-OR

0.02

0.00

141,839,900

HSI-CV7

0.07

-0.025

138,873,200

JCY

0.845

+0.07

125,578,800

HSI-HU8

0.10

+0.02

123,445,800

INGENIEU

0.065

0.00

120,838,000

VELESTO

0.255

-0.005

111,387,900

ATAIMS

0.53

0.00

98,737,800

AGRICOR

0.875

+0.375

87,701,000

More active Stocks

NOTION-WD

1.99

+0.45

3,706,700

NOTION

2.38

+0.40

48,027,900

KLK

20.66

+0.40

6,543,000

AGRICOR

0.875

+0.375

87,701,000

UTDPLT

24.08

+0.28

659,700

1.73

+0.24

16,594,300

TAKAFUL

3.88

+0.16

2,244,700

PETDAG

17.50

+0.16

1,117,400

HLFG

17.36

+0.16

403,200

BIMB

2.56

+0.13

4,113,600

More gainer Stocks

DLADY

36.32

-0.48

39,700

MPI

39.22

-0.38

386,700

PENTA

4.82

-0.23

3,009,700

ORIENT

6.97

-0.18

1,220,900

IOIPG-C27

0.07

-0.18

30,000

KESM

7.17

-0.14

64,400

HSI-CXK

0.735

-0.125

172,800

SPSETIA-C77

0.565

-0.125

20,000

PPB

14.30

-0.12

3,571,100

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More