[UNIMECH] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -3.29%
YoY- -6.95%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 273,619 277,086 253,791 239,522 234,676 244,480 229,966 2.93%
PBT 36,815 34,660 24,305 18,944 19,667 27,219 31,121 2.83%
Tax -10,730 -11,592 -9,309 -7,742 -8,294 -8,778 -8,154 4.67%
NP 26,085 23,068 14,996 11,202 11,373 18,441 22,967 2.14%
-
NP to SH 22,105 18,920 12,828 8,380 9,006 15,856 19,055 2.50%
-
Tax Rate 29.15% 33.44% 38.30% 40.87% 42.17% 32.25% 26.20% -
Total Cost 247,534 254,018 238,795 228,320 223,303 226,039 206,999 3.02%
-
Net Worth 261,782 251,868 241,652 247,114 237,034 228,610 215,992 3.25%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 6,728 5,418 7,493 7,487 8,307 10,794 14,448 -11.94%
Div Payout % 30.44% 28.64% 58.41% 89.35% 92.24% 68.08% 75.83% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 261,782 251,868 241,652 247,114 237,034 228,610 215,992 3.25%
NOSH 158,768 158,768 131,845 124,303 119,352 119,316 120,263 4.73%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 9.53% 8.33% 5.91% 4.68% 4.85% 7.54% 9.99% -
ROE 8.44% 7.51% 5.31% 3.39% 3.80% 6.94% 8.82% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 183.33 184.82 203.85 192.69 196.62 204.90 191.22 -0.69%
EPS 14.81 12.62 10.30 6.74 7.55 13.29 15.84 -1.11%
DPS 4.50 3.61 6.00 6.02 7.00 9.00 12.00 -15.06%
NAPS 1.754 1.68 1.941 1.988 1.986 1.916 1.796 -0.39%
Adjusted Per Share Value based on latest NOSH - 124,303
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 172.34 174.52 159.85 150.86 147.81 153.99 144.84 2.93%
EPS 13.92 11.92 8.08 5.28 5.67 9.99 12.00 2.50%
DPS 4.24 3.41 4.72 4.72 5.23 6.80 9.10 -11.94%
NAPS 1.6488 1.5864 1.522 1.5564 1.493 1.4399 1.3604 3.25%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.00 1.08 0.97 1.08 1.16 1.40 1.58 -
P/RPS 0.55 0.58 0.48 0.56 0.59 0.68 0.83 -6.62%
P/EPS 6.75 8.56 9.41 16.02 15.37 10.54 9.97 -6.28%
EY 14.81 11.69 10.62 6.24 6.50 9.49 10.03 6.70%
DY 4.50 3.35 6.19 5.58 6.03 6.43 7.59 -8.33%
P/NAPS 0.57 0.64 0.50 0.54 0.58 0.73 0.88 -6.97%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/06/20 30/05/19 31/05/18 25/05/17 30/05/16 28/05/15 29/05/14 -
Price 1.10 1.08 0.995 1.14 1.13 1.44 1.61 -
P/RPS 0.60 0.58 0.49 0.59 0.57 0.70 0.84 -5.44%
P/EPS 7.43 8.56 9.66 16.91 14.98 10.84 10.16 -5.07%
EY 13.46 11.69 10.36 5.91 6.68 9.23 9.84 5.35%
DY 4.09 3.35 6.03 5.28 6.19 6.25 7.45 -9.50%
P/NAPS 0.63 0.64 0.51 0.57 0.57 0.75 0.90 -5.76%

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