[UNIMECH] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock

[UNIMECH] UNIMECH GROUP BHD

Announcement Date

27-Feb-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Dec-2014 [#4]

Profit Trend

QoQ- 5.22%

YoY- -26.14%

Quarter Report

UNIMECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Cumulative Result
Revenue	174,179	116,293	60,641	238,250	178,516	122,430	54,411	117.05%
YoY %	49.78%	91.77%	-74.55%	33.46%	45.81%	125.01%	-	-
Horiz. %	320.12%	213.73%	111.45%	437.87%	328.09%	225.01%	100.00%	-
PBT	16,050	12,425	6,929	26,564	23,678	18,992	6,274	86.94%
YoY %	29.18%	79.32%	-73.92%	12.19%	24.67%	202.71%	-	-
Horiz. %	255.82%	198.04%	110.44%	423.40%	377.40%	302.71%	100.00%	-
Tax	-4,447	-3,360	-1,954	-8,520	-6,148	-5,060	-1,696	90.03%
YoY %	-32.35%	-71.95%	77.07%	-38.58%	-21.50%	-198.35%	-	-
Horiz. %	262.21%	198.11%	115.21%	502.36%	362.50%	298.35%	100.00%	-
NP	11,603	9,065	4,975	18,044	17,530	13,932	4,578	85.78%
YoY %	28.00%	82.21%	-72.43%	2.93%	25.83%	204.33%	-	-
Horiz. %	253.45%	198.01%	108.67%	394.15%	382.92%	304.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,933	7,639	3,842	15,213	14,458	10,151	3,199	112.68%
YoY %	30.03%	98.83%	-74.75%	5.22%	42.43%	217.32%	-	-
Horiz. %	310.50%	238.79%	120.10%	475.55%	451.95%	317.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.71%	27.04%	28.20%	32.07%	25.97%	26.64%	27.03%	-
YoY %	2.48%	-4.11%	-12.07%	23.49%	-2.52%	-1.44%	-	-
Horiz. %	102.52%	100.04%	104.33%	118.65%	96.08%	98.56%	100.00%	-
Total Cost	162,576	107,228	55,666	220,206	160,986	108,498	49,833	119.80%
YoY %	51.62%	92.63%	-74.72%	36.79%	48.38%	117.72%	-	-
Horiz. %	326.24%	215.17%	111.71%	441.89%	323.05%	217.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	236,918	232,496	228,610	225,752	220,959	223,706	215,992	6.35%
YoY %	1.90%	1.70%	1.27%	2.17%	-1.23%	3.57%	-	-
Horiz. %	109.69%	107.64%	105.84%	104.52%	102.30%	103.57%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	5,346	5,346	5,369	5,409	7,216	7,216	7,215	-18.10%
YoY %	0.00%	-0.43%	-0.74%	-25.04%	0.00%	0.01%	-	-
Horiz. %	74.10%	74.10%	74.41%	74.97%	100.01%	100.01%	100.00%	-
Div Payout %	53.83%	69.98%	139.75%	35.56%	49.92%	71.09%	225.56%	-
YoY %	-23.08%	-49.92%	293.00%	-28.77%	-29.78%	-68.48%	-	-
Horiz. %	23.87%	31.03%	61.96%	15.77%	22.13%	31.52%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	236,918	232,496	228,610	225,752	220,959	223,706	215,992	6.35%
YoY %	1.90%	1.70%	1.27%	2.17%	-1.23%	3.57%	-	-
Horiz. %	109.69%	107.64%	105.84%	104.52%	102.30%	103.57%	100.00%	-
NOSH	118,815	118,802	119,316	120,209	120,282	120,272	120,263	-0.80%
YoY %	0.01%	-0.43%	-0.74%	-0.06%	0.01%	0.01%	-	-
Horiz. %	98.80%	98.79%	99.21%	99.96%	100.02%	100.01%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	6.66%	7.79%	8.20%	7.57%	9.82%	11.38%	8.41%	-
YoY %	-14.51%	-5.00%	8.32%	-22.91%	-13.71%	35.32%	-	-
Horiz. %	79.19%	92.63%	97.50%	90.01%	116.77%	135.32%	100.00%	-
ROE	4.19%	3.29%	1.68%	6.74%	6.54%	4.54%	1.48%	-
YoY %	27.36%	95.83%	-75.07%	3.06%	44.05%	206.76%	-	-
Horiz. %	283.11%	222.30%	113.51%	455.41%	441.89%	306.76%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	146.60	97.89	50.82	198.20	148.41	101.79	45.24	118.82%
YoY %	49.76%	92.62%	-74.36%	33.55%	45.80%	125.00%	-	-
Horiz. %	324.05%	216.38%	112.33%	438.11%	328.05%	225.00%	100.00%	-
EPS	8.36	6.43	3.22	12.66	12.02	8.44	2.66	114.41%
YoY %	30.02%	99.69%	-74.57%	5.32%	42.42%	217.29%	-	-
Horiz. %	314.29%	241.73%	121.05%	475.94%	451.88%	317.29%	100.00%	-
DPS	4.50	4.50	4.50	4.50	6.00	6.00	6.00	-17.43%
YoY %	0.00%	0.00%	0.00%	-25.00%	0.00%	0.00%	-	-
Horiz. %	75.00%	75.00%	75.00%	75.00%	100.00%	100.00%	100.00%	-
NAPS	1.994	1.957	1.916	1.878	1.837	1.86	1.796	7.21%
YoY %	1.89%	2.14%	2.02%	2.23%	-1.24%	3.56%	-	-
Horiz. %	111.02%	108.96%	106.68%	104.57%	102.28%	103.56%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 120,568
RPS	109.71	73.25	38.19	150.06	112.44	77.11	34.27	117.06%
YoY %	49.77%	91.80%	-74.55%	33.46%	45.82%	125.01%	-	-
Horiz. %	320.13%	213.74%	111.44%	437.88%	328.10%	225.01%	100.00%	-
EPS	6.26	4.81	2.42	9.58	9.11	6.39	2.01	113.11%
YoY %	30.15%	98.76%	-74.74%	5.16%	42.57%	217.91%	-	-
Horiz. %	311.44%	239.30%	120.40%	476.62%	453.23%	317.91%	100.00%	-
DPS	3.37	3.37	3.38	3.41	4.55	4.55	4.54	-18.00%
YoY %	0.00%	-0.30%	-0.88%	-25.05%	0.00%	0.22%	-	-
Horiz. %	74.23%	74.23%	74.45%	75.11%	100.22%	100.22%	100.00%	-
NAPS	1.4922	1.4644	1.4399	1.4219	1.3917	1.409	1.3604	6.35%
YoY %	1.90%	1.70%	1.27%	2.17%	-1.23%	3.57%	-	-
Horiz. %	109.69%	107.64%	105.84%	104.52%	102.30%	103.57%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	1.25	1.41	1.40	1.49	1.76	1.63	1.58	-
P/RPS	0.85	1.44	2.75	0.75	1.19	1.60	3.49	-60.96%
YoY %	-40.97%	-47.64%	266.67%	-36.97%	-25.63%	-54.15%	-	-
Horiz. %	24.36%	41.26%	78.80%	21.49%	34.10%	45.85%	100.00%	-
P/EPS	14.95	21.93	43.48	11.77	14.64	19.31	59.40	-60.10%
YoY %	-31.83%	-49.56%	269.41%	-19.60%	-24.18%	-67.49%	-	-
Horiz. %	25.17%	36.92%	73.20%	19.81%	24.65%	32.51%	100.00%	-
EY	6.69	4.56	2.30	8.49	6.83	5.18	1.68	151.02%
YoY %	46.71%	98.26%	-72.91%	24.30%	31.85%	208.33%	-	-
Horiz. %	398.21%	271.43%	136.90%	505.36%	406.55%	308.33%	100.00%	-
DY	3.60	3.19	3.21	3.02	3.41	3.68	3.80	-3.53%
YoY %	12.85%	-0.62%	6.29%	-11.44%	-7.34%	-3.16%	-	-
Horiz. %	94.74%	83.95%	84.47%	79.47%	89.74%	96.84%	100.00%	-
P/NAPS	0.63	0.72	0.73	0.79	0.96	0.88	0.88	-19.95%
YoY %	-12.50%	-1.37%	-7.59%	-17.71%	9.09%	0.00%	-	-
Horiz. %	71.59%	81.82%	82.95%	89.77%	109.09%	100.00%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	30/11/15	27/08/15	28/05/15	27/02/15	27/11/14	28/08/14	29/05/14	-
Price	1.38	1.31	1.44	1.54	1.58	1.63	1.61	-
P/RPS	0.94	1.34	2.83	0.78	1.06	1.60	3.56	-58.80%
YoY %	-29.85%	-52.65%	262.82%	-26.42%	-33.75%	-55.06%	-	-
Horiz. %	26.40%	37.64%	79.49%	21.91%	29.78%	44.94%	100.00%	-
P/EPS	16.51	20.37	44.72	12.17	13.14	19.31	60.53	-57.90%
YoY %	-18.95%	-54.45%	267.46%	-7.38%	-31.95%	-68.10%	-	-
Horiz. %	27.28%	33.65%	73.88%	20.11%	21.71%	31.90%	100.00%	-
EY	6.06	4.91	2.24	8.22	7.61	5.18	1.65	137.85%
YoY %	23.42%	119.20%	-72.75%	8.02%	46.91%	213.94%	-	-
Horiz. %	367.27%	297.58%	135.76%	498.18%	461.21%	313.94%	100.00%	-
DY	3.26	3.44	3.13	2.92	3.80	3.68	3.73	-8.57%
YoY %	-5.23%	9.90%	7.19%	-23.16%	3.26%	-1.34%	-	-
Horiz. %	87.40%	92.23%	83.91%	78.28%	101.88%	98.66%	100.00%	-
P/NAPS	0.69	0.67	0.75	0.82	0.86	0.88	0.90	-16.21%
YoY %	2.99%	-10.67%	-8.54%	-4.65%	-2.27%	-2.22%	-	-
Horiz. %	76.67%	74.44%	83.33%	91.11%	95.56%	97.78%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos