[UNIMECH] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -37.87%
YoY- -32.52%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 238,250 238,021 244,860 217,644 227,152 224,452 215,238 6.98%
PBT 26,564 31,570 37,984 25,096 32,471 35,370 34,846 -16.50%
Tax -8,520 -8,197 -10,120 -6,784 -8,560 -9,644 -9,576 -7.47%
NP 18,044 23,373 27,864 18,312 23,911 25,726 25,270 -20.06%
-
NP to SH 15,213 19,277 20,302 12,796 20,597 22,397 21,668 -20.95%
-
Tax Rate 32.07% 25.96% 26.64% 27.03% 26.36% 27.27% 27.48% -
Total Cost 220,206 214,648 216,996 199,332 203,241 198,725 189,968 10.31%
-
Net Worth 225,752 220,959 223,706 215,992 214,982 209,276 188,748 12.63%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 5,409 9,622 14,432 28,863 7,250 - - -
Div Payout % 35.56% 49.92% 71.09% 225.56% 35.20% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 225,752 220,959 223,706 215,992 214,982 209,276 188,748 12.63%
NOSH 120,209 120,282 120,272 120,263 120,844 121,460 120,915 -0.38%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.57% 9.82% 11.38% 8.41% 10.53% 11.46% 11.74% -
ROE 6.74% 8.72% 9.08% 5.92% 9.58% 10.70% 11.48% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 198.20 197.88 203.59 180.97 187.97 184.79 178.01 7.40%
EPS 12.66 16.03 16.88 10.64 17.05 18.44 17.92 -20.62%
DPS 4.50 8.00 12.00 24.00 6.00 0.00 0.00 -
NAPS 1.878 1.837 1.86 1.796 1.779 1.723 1.561 13.07%
Adjusted Per Share Value based on latest NOSH - 120,263
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 162.39 162.23 166.89 148.34 154.82 152.98 146.70 6.98%
EPS 10.37 13.14 13.84 8.72 14.04 15.27 14.77 -20.95%
DPS 3.69 6.56 9.84 19.67 4.94 0.00 0.00 -
NAPS 1.5387 1.506 1.5248 1.4722 1.4653 1.4264 1.2865 12.63%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.49 1.76 1.63 1.58 1.67 1.36 1.64 -
P/RPS 0.75 0.89 0.80 0.87 0.89 0.74 0.92 -12.70%
P/EPS 11.77 10.98 9.66 14.85 9.80 7.38 9.15 18.22%
EY 8.49 9.11 10.36 6.73 10.21 13.56 10.93 -15.46%
DY 3.02 4.55 7.36 15.19 3.59 0.00 0.00 -
P/NAPS 0.79 0.96 0.88 0.88 0.94 0.79 1.05 -17.23%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 28/08/14 29/05/14 27/02/14 27/11/13 29/08/13 -
Price 1.54 1.58 1.63 1.61 1.58 1.71 1.40 -
P/RPS 0.78 0.80 0.80 0.89 0.84 0.93 0.79 -0.84%
P/EPS 12.17 9.86 9.66 15.13 9.27 9.27 7.81 34.29%
EY 8.22 10.14 10.36 6.61 10.79 10.78 12.80 -25.50%
DY 2.92 5.06 7.36 14.91 3.80 0.00 0.00 -
P/NAPS 0.82 0.86 0.88 0.90 0.89 0.99 0.90 -6.00%

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
Post a Comment