[UNIMECH] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 9.46%
YoY- -13.52%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 262,800 277,378 269,193 239,399 240,654 233,913 237,329 1.71%
PBT 35,489 34,981 31,263 18,658 20,884 18,936 29,621 3.05%
Tax -11,260 -11,452 -11,694 -7,420 -8,384 -6,819 -7,475 7.06%
NP 24,229 23,529 19,569 11,238 12,500 12,117 22,146 1.50%
-
NP to SH 19,825 19,754 15,778 8,570 9,910 10,688 18,257 1.38%
-
Tax Rate 31.73% 32.74% 37.41% 39.77% 40.15% 36.01% 25.24% -
Total Cost 238,571 253,849 249,624 228,161 228,154 221,796 215,183 1.73%
-
Net Worth 269,977 262,259 214,874 247,806 246,202 235,785 221,004 3.38%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 6,719 5,698 9,457 7,487 8,307 10,794 14,448 -11.96%
Div Payout % 33.90% 28.85% 59.94% 87.37% 83.83% 101.00% 79.14% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 269,977 262,259 214,874 247,806 246,202 235,785 221,004 3.38%
NOSH 158,768 158,768 158,768 125,662 119,400 118,247 120,307 4.72%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 9.22% 8.48% 7.27% 4.69% 5.19% 5.18% 9.33% -
ROE 7.34% 7.53% 7.34% 3.46% 4.03% 4.53% 8.26% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 176.38 185.41 205.58 190.51 201.55 197.82 197.27 -1.84%
EPS 13.31 13.20 12.05 6.82 8.30 9.04 15.18 -2.16%
DPS 4.50 3.80 7.22 6.00 7.00 9.00 12.00 -15.06%
NAPS 1.812 1.753 1.641 1.972 2.062 1.994 1.837 -0.22%
Adjusted Per Share Value based on latest NOSH - 125,662
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 165.52 174.71 169.55 150.78 151.58 147.33 149.48 1.71%
EPS 12.49 12.44 9.94 5.40 6.24 6.73 11.50 1.38%
DPS 4.23 3.59 5.96 4.72 5.23 6.80 9.10 -11.97%
NAPS 1.7004 1.6518 1.3534 1.5608 1.5507 1.4851 1.392 3.38%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.17 1.27 1.03 1.04 1.13 1.25 1.76 -
P/RPS 0.66 0.68 0.50 0.55 0.56 0.63 0.89 -4.85%
P/EPS 8.79 9.62 8.55 15.25 13.61 13.83 11.60 -4.51%
EY 11.37 10.40 11.70 6.56 7.34 7.23 8.62 4.71%
DY 3.85 2.99 7.01 5.77 6.19 7.20 6.82 -9.08%
P/NAPS 0.65 0.72 0.63 0.53 0.55 0.63 0.96 -6.28%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 29/11/19 28/11/18 28/11/17 30/11/16 30/11/15 27/11/14 -
Price 1.30 1.24 1.00 1.07 1.11 1.38 1.58 -
P/RPS 0.74 0.67 0.49 0.56 0.55 0.70 0.80 -1.28%
P/EPS 9.77 9.39 8.30 15.69 13.37 15.27 10.41 -1.05%
EY 10.24 10.65 12.05 6.37 7.48 6.55 9.60 1.08%
DY 3.46 3.06 7.22 5.61 6.31 6.52 7.59 -12.26%
P/NAPS 0.72 0.71 0.61 0.54 0.54 0.69 0.86 -2.91%

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