[UNIMECH] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -2.12%
YoY- 4.12%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 68,019 54,411 58,813 60,720 56,022 51,597 55,917 13.99%
PBT 12,718 6,274 5,943 9,105 9,799 7,624 8,299 33.02%
Tax -3,364 -1,696 -1,327 -2,445 -2,686 -2,102 -1,705 57.50%
NP 9,354 4,578 4,616 6,660 7,113 5,522 6,594 26.33%
-
NP to SH 6,952 3,199 3,799 5,964 6,093 4,741 5,731 13.78%
-
Tax Rate 26.45% 27.03% 22.33% 26.85% 27.41% 27.57% 20.54% -
Total Cost 58,665 49,833 54,197 54,060 48,909 46,075 49,323 12.29%
-
Net Worth 223,714 215,992 120,545 208,015 188,713 182,383 178,367 16.34%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 7,215 7,232 - - 7,256 - -
Div Payout % - 225.56% 190.38% - - 153.06% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 223,714 215,992 120,545 208,015 188,713 182,383 178,367 16.34%
NOSH 120,276 120,263 120,545 120,728 120,892 120,943 120,845 -0.31%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.75% 8.41% 7.85% 10.97% 12.70% 10.70% 11.79% -
ROE 3.11% 1.48% 3.15% 2.87% 3.23% 2.60% 3.21% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 56.55 45.24 48.79 50.29 46.34 42.66 46.27 14.35%
EPS 5.78 2.66 3.22 4.94 5.04 3.92 4.74 14.18%
DPS 0.00 6.00 6.00 0.00 0.00 6.00 0.00 -
NAPS 1.86 1.796 1.00 1.723 1.561 1.508 1.476 16.71%
Adjusted Per Share Value based on latest NOSH - 120,728
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 46.36 37.09 40.09 41.39 38.18 35.17 38.11 13.99%
EPS 4.74 2.18 2.59 4.06 4.15 3.23 3.91 13.73%
DPS 0.00 4.92 4.93 0.00 0.00 4.95 0.00 -
NAPS 1.5248 1.4722 0.8216 1.4178 1.2862 1.2431 1.2157 16.35%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.63 1.58 1.67 1.36 1.64 1.19 1.18 -
P/RPS 2.88 3.49 3.42 2.70 3.54 2.79 2.55 8.47%
P/EPS 28.20 59.40 52.99 27.53 32.54 30.36 24.88 8.73%
EY 3.55 1.68 1.89 3.63 3.07 3.29 4.02 -7.97%
DY 0.00 3.80 3.59 0.00 0.00 5.04 0.00 -
P/NAPS 0.88 0.88 1.67 0.79 1.05 0.79 0.80 6.57%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 27/11/13 29/08/13 29/05/13 27/02/13 -
Price 1.63 1.61 1.58 1.71 1.40 1.81 1.19 -
P/RPS 2.88 3.56 3.24 3.40 3.02 4.24 2.57 7.91%
P/EPS 28.20 60.53 50.13 34.62 27.78 46.17 25.09 8.12%
EY 3.55 1.65 1.99 2.89 3.60 2.17 3.99 -7.51%
DY 0.00 3.73 3.80 0.00 0.00 3.31 0.00 -
P/NAPS 0.88 0.90 1.58 0.99 0.90 1.20 0.81 5.69%

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