[UNIMECH] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 42.43%
YoY- -13.93%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 116,293 60,641 238,250 178,516 122,430 54,411 227,152 -36.08%
PBT 12,425 6,929 26,564 23,678 18,992 6,274 32,471 -47.38%
Tax -3,360 -1,954 -8,520 -6,148 -5,060 -1,696 -8,560 -46.48%
NP 9,065 4,975 18,044 17,530 13,932 4,578 23,911 -47.71%
-
NP to SH 7,639 3,842 15,213 14,458 10,151 3,199 20,597 -48.47%
-
Tax Rate 27.04% 28.20% 32.07% 25.97% 26.64% 27.03% 26.36% -
Total Cost 107,228 55,666 220,206 160,986 108,498 49,833 203,241 -34.78%
-
Net Worth 232,496 228,610 225,752 220,959 223,706 215,992 214,982 5.37%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 5,346 5,369 5,409 7,216 7,216 7,215 7,250 -18.42%
Div Payout % 69.98% 139.75% 35.56% 49.92% 71.09% 225.56% 35.20% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 232,496 228,610 225,752 220,959 223,706 215,992 214,982 5.37%
NOSH 118,802 119,316 120,209 120,282 120,272 120,263 120,844 -1.13%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.79% 8.20% 7.57% 9.82% 11.38% 8.41% 10.53% -
ROE 3.29% 1.68% 6.74% 6.54% 4.54% 1.48% 9.58% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 97.89 50.82 198.20 148.41 101.79 45.24 187.97 -35.34%
EPS 6.43 3.22 12.66 12.02 8.44 2.66 17.05 -47.89%
DPS 4.50 4.50 4.50 6.00 6.00 6.00 6.00 -17.49%
NAPS 1.957 1.916 1.878 1.837 1.86 1.796 1.779 6.58%
Adjusted Per Share Value based on latest NOSH - 120,307
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 79.26 41.33 162.39 121.67 83.45 37.09 154.82 -36.08%
EPS 5.21 2.62 10.37 9.85 6.92 2.18 14.04 -48.45%
DPS 3.64 3.66 3.69 4.92 4.92 4.92 4.94 -18.46%
NAPS 1.5847 1.5582 1.5387 1.506 1.5248 1.4722 1.4653 5.37%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.41 1.40 1.49 1.76 1.63 1.58 1.67 -
P/RPS 1.44 2.75 0.75 1.19 1.60 3.49 0.89 37.94%
P/EPS 21.93 43.48 11.77 14.64 19.31 59.40 9.80 71.33%
EY 4.56 2.30 8.49 6.83 5.18 1.68 10.21 -41.65%
DY 3.19 3.21 3.02 3.41 3.68 3.80 3.59 -7.59%
P/NAPS 0.72 0.73 0.79 0.96 0.88 0.88 0.94 -16.32%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 27/02/15 27/11/14 28/08/14 29/05/14 27/02/14 -
Price 1.31 1.44 1.54 1.58 1.63 1.61 1.58 -
P/RPS 1.34 2.83 0.78 1.06 1.60 3.56 0.84 36.64%
P/EPS 20.37 44.72 12.17 13.14 19.31 60.53 9.27 69.26%
EY 4.91 2.24 8.22 7.61 5.18 1.65 10.79 -40.92%
DY 3.44 3.13 2.92 3.80 3.68 3.73 3.80 -6.43%
P/NAPS 0.67 0.75 0.82 0.86 0.88 0.90 0.89 -17.28%

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