[UNIMECH] QoQ 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- -38.05%
YoY- -27.78%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 55,652 60,641 59,734 56,086 68,019 54,411 58,813 -3.62%
PBT 5,496 6,929 2,886 4,686 12,718 6,274 5,943 -5.09%
Tax -1,406 -1,954 -2,372 -1,088 -3,364 -1,696 -1,327 3.94%
NP 4,090 4,975 514 3,598 9,354 4,578 4,616 -7.76%
-
NP to SH 3,797 3,842 755 4,307 6,952 3,199 3,799 -0.03%
-
Tax Rate 25.58% 28.20% 82.19% 23.22% 26.45% 27.03% 22.33% -
Total Cost 51,562 55,666 59,220 52,488 58,665 49,833 54,197 -3.27%
-
Net Worth 231,486 228,610 120,568 221,004 223,714 215,992 120,545 54.68%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 5,369 5,425 - - 7,215 7,232 -
Div Payout % - 139.75% 718.62% - - 225.56% 190.38% -
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 231,486 228,610 120,568 221,004 223,714 215,992 120,545 54.68%
NOSH 118,286 119,316 120,568 120,307 120,276 120,263 120,545 -1.25%
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 7.35% 8.20% 0.86% 6.42% 13.75% 8.41% 7.85% -
ROE 1.64% 1.68% 0.63% 1.95% 3.11% 1.48% 3.15% -
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 47.05 50.82 49.54 46.62 56.55 45.24 48.79 -2.39%
EPS 3.21 3.22 0.64 3.58 5.78 2.66 3.22 -0.20%
DPS 0.00 4.50 4.50 0.00 0.00 6.00 6.00 -
NAPS 1.957 1.916 1.00 1.837 1.86 1.796 1.00 56.64%
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 35.05 38.19 37.62 35.33 42.84 34.27 37.04 -3.62%
EPS 2.39 2.42 0.48 2.71 4.38 2.01 2.39 0.00%
DPS 0.00 3.38 3.42 0.00 0.00 4.54 4.56 -
NAPS 1.458 1.4399 0.7594 1.392 1.4091 1.3604 0.7593 54.67%
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 3.00 2.75 3.01 3.78 2.88 3.49 3.42 -8.38%
P/EPS 43.93 43.48 237.94 49.16 28.20 59.40 52.99 -11.78%
EY 2.28 2.30 0.42 2.03 3.55 1.68 1.89 13.36%
DY 0.00 3.21 3.02 0.00 0.00 3.80 3.59 -
P/NAPS 0.72 0.73 1.49 0.96 0.88 0.88 1.67 -43.01%
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 2.78 2.83 3.11 3.39 2.88 3.56 3.24 -9.72%
P/EPS 40.81 44.72 245.93 44.13 28.20 60.53 50.13 -12.84%
EY 2.45 2.24 0.41 2.27 3.55 1.65 1.99 14.91%
DY 0.00 3.13 2.92 0.00 0.00 3.73 3.80 -
P/NAPS 0.67 0.75 1.54 0.86 0.88 0.90 1.58 -43.64%

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