[UNIMECH] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 22.62%
YoY- -5.85%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 178,516 122,430 54,411 227,152 168,339 107,619 51,597 128.58%
PBT 23,678 18,992 6,274 32,471 26,528 17,423 7,624 112.72%
Tax -6,148 -5,060 -1,696 -8,560 -7,233 -4,788 -2,102 104.38%
NP 17,530 13,932 4,578 23,911 19,295 12,635 5,522 115.84%
-
NP to SH 14,458 10,151 3,199 20,597 16,798 10,834 4,741 110.15%
-
Tax Rate 25.97% 26.64% 27.03% 26.36% 27.27% 27.48% 27.57% -
Total Cost 160,986 108,498 49,833 203,241 149,044 94,984 46,075 130.08%
-
Net Worth 220,959 223,706 215,992 214,982 209,276 188,748 182,383 13.63%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 7,216 7,216 7,215 7,250 - - 7,256 -0.36%
Div Payout % 49.92% 71.09% 225.56% 35.20% - - 153.06% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 220,959 223,706 215,992 214,982 209,276 188,748 182,383 13.63%
NOSH 120,282 120,272 120,263 120,844 121,460 120,915 120,943 -0.36%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.82% 11.38% 8.41% 10.53% 11.46% 11.74% 10.70% -
ROE 6.54% 4.54% 1.48% 9.58% 8.03% 5.74% 2.60% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 148.41 101.79 45.24 187.97 138.60 89.00 42.66 129.42%
EPS 12.02 8.44 2.66 17.05 13.83 8.96 3.92 110.91%
DPS 6.00 6.00 6.00 6.00 0.00 0.00 6.00 0.00%
NAPS 1.837 1.86 1.796 1.779 1.723 1.561 1.508 14.04%
Adjusted Per Share Value based on latest NOSH - 120,545
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 112.44 77.11 34.27 143.07 106.03 67.78 32.50 128.57%
EPS 9.11 6.39 2.01 12.97 10.58 6.82 2.99 110.02%
DPS 4.55 4.55 4.54 4.57 0.00 0.00 4.57 -0.29%
NAPS 1.3917 1.409 1.3604 1.3541 1.3181 1.1888 1.1487 13.63%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.76 1.63 1.58 1.67 1.36 1.64 1.19 -
P/RPS 1.19 1.60 3.49 0.89 0.98 1.84 2.79 -43.30%
P/EPS 14.64 19.31 59.40 9.80 9.83 18.30 30.36 -38.47%
EY 6.83 5.18 1.68 10.21 10.17 5.46 3.29 62.66%
DY 3.41 3.68 3.80 3.59 0.00 0.00 5.04 -22.91%
P/NAPS 0.96 0.88 0.88 0.94 0.79 1.05 0.79 13.86%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 29/05/14 27/02/14 27/11/13 29/08/13 29/05/13 -
Price 1.58 1.63 1.61 1.58 1.71 1.40 1.81 -
P/RPS 1.06 1.60 3.56 0.84 1.23 1.57 4.24 -60.28%
P/EPS 13.14 19.31 60.53 9.27 12.36 15.63 46.17 -56.69%
EY 7.61 5.18 1.65 10.79 8.09 6.40 2.17 130.64%
DY 3.80 3.68 3.73 3.80 0.00 0.00 3.31 9.63%
P/NAPS 0.86 0.88 0.90 0.89 0.99 0.90 1.20 -19.89%

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