[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
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 174,179 116,293 60,641 238,250 178,516 122,430 54,411 117.05%
PBT 16,050 12,425 6,929 26,564 23,678 18,992 6,274 86.94%
Tax -4,447 -3,360 -1,954 -8,520 -6,148 -5,060 -1,696 90.03%
NP 11,603 9,065 4,975 18,044 17,530 13,932 4,578 85.78%
-
NP to SH 9,933 7,639 3,842 15,213 14,458 10,151 3,199 112.68%
-
Tax Rate 27.71% 27.04% 28.20% 32.07% 25.97% 26.64% 27.03% -
Total Cost 162,576 107,228 55,666 220,206 160,986 108,498 49,833 119.80%
-
Net Worth 236,918 232,496 228,610 225,752 220,959 223,706 215,992 6.35%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 5,346 5,346 5,369 5,409 7,216 7,216 7,215 -18.10%
Div Payout % 53.83% 69.98% 139.75% 35.56% 49.92% 71.09% 225.56% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 236,918 232,496 228,610 225,752 220,959 223,706 215,992 6.35%
NOSH 118,815 118,802 119,316 120,209 120,282 120,272 120,263 -0.80%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 6.66% 7.79% 8.20% 7.57% 9.82% 11.38% 8.41% -
ROE 4.19% 3.29% 1.68% 6.74% 6.54% 4.54% 1.48% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 146.60 97.89 50.82 198.20 148.41 101.79 45.24 118.82%
EPS 8.36 6.43 3.22 12.66 12.02 8.44 2.66 114.41%
DPS 4.50 4.50 4.50 4.50 6.00 6.00 6.00 -17.43%
NAPS 1.994 1.957 1.916 1.878 1.837 1.86 1.796 7.21%
Adjusted Per Share Value based on latest NOSH - 120,568
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 118.72 79.26 41.33 162.39 121.67 83.45 37.09 117.03%
EPS 6.77 5.21 2.62 10.37 9.85 6.92 2.18 112.71%
DPS 3.64 3.64 3.66 3.69 4.92 4.92 4.92 -18.18%
NAPS 1.6148 1.5847 1.5582 1.5387 1.506 1.5248 1.4722 6.35%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
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%
P/EPS 14.95 21.93 43.48 11.77 14.64 19.31 59.40 -60.10%
EY 6.69 4.56 2.30 8.49 6.83 5.18 1.68 151.02%
DY 3.60 3.19 3.21 3.02 3.41 3.68 3.80 -3.53%
P/NAPS 0.63 0.72 0.73 0.79 0.96 0.88 0.88 -19.95%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
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%
P/EPS 16.51 20.37 44.72 12.17 13.14 19.31 60.53 -57.90%
EY 6.06 4.91 2.24 8.22 7.61 5.18 1.65 137.85%
DY 3.26 3.44 3.13 2.92 3.80 3.68 3.73 -8.57%
P/NAPS 0.69 0.67 0.75 0.82 0.86 0.88 0.90 -16.21%

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