[UNIMECH] YoY TTM Result on 31-Dec-2018 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 19.13%
YoY- 58.06%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 289,868 262,472 276,045 276,921 242,819 239,048 238,828 3.27%
PBT 38,941 29,961 37,939 34,360 22,156 18,908 20,676 11.11%
Tax -12,058 -8,591 -11,913 -11,474 -8,531 -7,350 -8,383 6.24%
NP 26,883 21,370 26,026 22,886 13,625 11,558 12,293 13.91%
-
NP to SH 21,998 17,218 21,952 18,796 11,892 8,665 9,530 14.94%
-
Tax Rate 30.96% 28.67% 31.40% 33.39% 38.50% 38.87% 40.54% -
Total Cost 262,985 241,102 250,019 254,035 229,194 227,490 226,535 2.51%
-
Net Worth 291,996 276,059 266,850 246,775 244,155 245,562 118,000 16.28%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 6,646 5,209 6,728 9,153 7,487 7,935 9,499 -5.77%
Div Payout % 30.21% 30.26% 30.65% 48.70% 62.96% 91.59% 99.68% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 291,996 276,059 266,850 246,775 244,155 245,562 118,000 16.28%
NOSH 158,768 158,768 158,768 158,768 131,196 125,287 118,000 5.06%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 9.27% 8.14% 9.43% 8.26% 5.61% 4.84% 5.15% -
ROE 7.53% 6.24% 8.23% 7.62% 4.87% 3.53% 8.08% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 196.26 176.46 184.65 184.37 193.83 190.80 202.40 -0.51%
EPS 14.89 11.58 14.68 12.51 9.49 6.92 8.08 10.71%
DPS 4.50 3.50 4.50 6.09 6.00 6.33 8.00 -9.13%
NAPS 1.977 1.856 1.785 1.643 1.949 1.96 1.00 12.01%
Adjusted Per Share Value based on latest NOSH - 158,768
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 197.57 178.90 188.15 188.75 165.50 162.93 162.78 3.27%
EPS 14.99 11.74 14.96 12.81 8.11 5.91 6.50 14.92%
DPS 4.53 3.55 4.59 6.24 5.10 5.41 6.47 -5.76%
NAPS 1.9902 1.8816 1.8188 1.682 1.6641 1.6737 0.8043 16.28%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.39 1.35 1.24 0.95 1.02 1.03 1.27 -
P/RPS 0.71 0.77 0.67 0.52 0.53 0.54 0.63 2.01%
P/EPS 9.33 11.66 8.44 7.59 10.74 14.89 15.73 -8.33%
EY 10.72 8.57 11.84 13.17 9.31 6.71 6.36 9.08%
DY 3.24 2.59 3.63 6.42 5.88 6.15 6.30 -10.48%
P/NAPS 0.70 0.73 0.69 0.58 0.52 0.53 1.27 -9.44%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 03/03/21 27/02/20 27/02/19 27/02/18 28/02/17 29/02/16 -
Price 1.39 1.58 1.26 1.02 1.02 1.10 1.16 -
P/RPS 0.71 0.90 0.68 0.55 0.53 0.58 0.57 3.72%
P/EPS 9.33 13.65 8.58 8.15 10.74 15.90 14.36 -6.92%
EY 10.72 7.33 11.65 12.27 9.31 6.29 6.96 7.45%
DY 3.24 2.22 3.57 5.97 5.88 5.76 6.90 -11.82%
P/NAPS 0.70 0.85 0.71 0.62 0.52 0.56 1.16 -8.06%

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