[UNIMECH] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 408.87%
YoY- 20.1%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 64,479 57,886 55,652 60,641 59,734 56,086 68,019 -3.49%
PBT 3,883 3,625 5,496 6,929 2,886 4,686 12,718 -54.56%
Tax -2,034 -1,087 -1,406 -1,954 -2,372 -1,088 -3,364 -28.43%
NP 1,849 2,538 4,090 4,975 514 3,598 9,354 -65.96%
-
NP to SH 531 2,294 3,797 3,842 755 4,307 6,952 -81.91%
-
Tax Rate 52.38% 29.99% 25.58% 28.20% 82.19% 23.22% 26.45% -
Total Cost 62,630 55,348 51,562 55,666 59,220 52,488 58,665 4.44%
-
Net Worth 233,994 235,785 231,486 228,610 120,568 221,004 223,714 3.03%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 4,130 - - 5,369 5,425 - - -
Div Payout % 777.78% - - 139.75% 718.62% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 233,994 235,785 231,486 228,610 120,568 221,004 223,714 3.03%
NOSH 118,000 118,247 118,286 119,316 120,568 120,307 120,276 -1.26%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.87% 4.38% 7.35% 8.20% 0.86% 6.42% 13.75% -
ROE 0.23% 0.97% 1.64% 1.68% 0.63% 1.95% 3.11% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 54.64 48.95 47.05 50.82 49.54 46.62 56.55 -2.25%
EPS 0.45 1.94 3.21 3.22 0.64 3.58 5.78 -81.68%
DPS 3.50 0.00 0.00 4.50 4.50 0.00 0.00 -
NAPS 1.983 1.994 1.957 1.916 1.00 1.837 1.86 4.34%
Adjusted Per Share Value based on latest NOSH - 119,316
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 40.61 36.46 35.05 38.19 37.62 35.33 42.84 -3.49%
EPS 0.33 1.44 2.39 2.42 0.48 2.71 4.38 -82.07%
DPS 2.60 0.00 0.00 3.38 3.42 0.00 0.00 -
NAPS 1.4738 1.4851 1.458 1.4399 0.7594 1.392 1.4091 3.02%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.27 1.25 1.41 1.40 1.49 1.76 1.63 -
P/RPS 2.32 2.55 3.00 2.75 3.01 3.78 2.88 -13.38%
P/EPS 282.22 64.43 43.93 43.48 237.94 49.16 28.20 362.45%
EY 0.35 1.55 2.28 2.30 0.42 2.03 3.55 -78.56%
DY 2.76 0.00 0.00 3.21 3.02 0.00 0.00 -
P/NAPS 0.64 0.63 0.72 0.73 1.49 0.96 0.88 -19.08%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 27/08/15 28/05/15 27/02/15 27/11/14 28/08/14 -
Price 1.16 1.38 1.31 1.44 1.54 1.58 1.63 -
P/RPS 2.12 2.82 2.78 2.83 3.11 3.39 2.88 -18.42%
P/EPS 257.78 71.13 40.81 44.72 245.93 44.13 28.20 335.42%
EY 0.39 1.41 2.45 2.24 0.41 2.27 3.55 -76.96%
DY 3.02 0.00 0.00 3.13 2.92 0.00 0.00 -
P/NAPS 0.58 0.69 0.67 0.75 1.54 0.86 0.88 -24.20%

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