[UNIMECH] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -8.58%
YoY- -5.85%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 237,329 241,963 229,966 227,152 224,256 221,300 221,284 4.77%
PBT 29,621 34,040 31,121 32,471 34,827 34,660 34,157 -9.05%
Tax -7,475 -8,832 -8,154 -8,560 -8,938 -9,028 -8,839 -10.56%
NP 22,146 25,208 22,967 23,911 25,889 25,632 25,318 -8.52%
-
NP to SH 18,257 19,914 19,055 20,597 22,529 22,293 21,991 -11.65%
-
Tax Rate 25.24% 25.95% 26.20% 26.36% 25.66% 26.05% 25.88% -
Total Cost 215,183 216,755 206,999 203,241 198,367 195,668 195,966 6.42%
-
Net Worth 221,004 223,714 215,992 120,545 208,015 188,713 182,383 13.64%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 14,448 14,448 14,448 14,489 7,256 7,256 7,256 58.20%
Div Payout % 79.14% 72.55% 75.83% 70.35% 32.21% 32.55% 33.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 221,004 223,714 215,992 120,545 208,015 188,713 182,383 13.64%
NOSH 120,307 120,276 120,263 120,545 120,728 120,892 120,943 -0.35%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.33% 10.42% 9.99% 10.53% 11.54% 11.58% 11.44% -
ROE 8.26% 8.90% 8.82% 17.09% 10.83% 11.81% 12.06% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 197.27 201.17 191.22 188.44 185.75 183.05 182.96 5.14%
EPS 15.18 16.56 15.84 17.09 18.66 18.44 18.18 -11.31%
DPS 12.00 12.00 12.00 12.00 6.00 6.00 6.00 58.67%
NAPS 1.837 1.86 1.796 1.00 1.723 1.561 1.508 14.04%
Adjusted Per Share Value based on latest NOSH - 120,545
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 149.48 152.40 144.84 143.07 141.25 139.39 139.38 4.76%
EPS 11.50 12.54 12.00 12.97 14.19 14.04 13.85 -11.64%
DPS 9.10 9.10 9.10 9.13 4.57 4.57 4.57 58.21%
NAPS 1.392 1.4091 1.3604 0.7593 1.3102 1.1886 1.1487 13.65%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.76 1.63 1.58 1.67 1.36 1.64 1.19 -
P/RPS 0.89 0.81 0.83 0.89 0.73 0.90 0.65 23.28%
P/EPS 11.60 9.84 9.97 9.77 7.29 8.89 6.54 46.47%
EY 8.62 10.16 10.03 10.23 13.72 11.24 15.28 -31.70%
DY 6.82 7.36 7.59 7.19 4.41 3.66 5.04 22.31%
P/NAPS 0.96 0.88 0.88 1.67 0.79 1.05 0.79 13.86%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 29/05/14 27/02/14 27/11/13 29/08/13 29/05/13 -
Price 1.58 1.63 1.61 1.58 1.71 1.40 1.81 -
P/RPS 0.80 0.81 0.84 0.84 0.92 0.76 0.99 -13.23%
P/EPS 10.41 9.84 10.16 9.25 9.16 7.59 9.95 3.05%
EY 9.60 10.16 9.84 10.81 10.91 13.17 10.05 -3.00%
DY 7.59 7.36 7.45 7.59 3.51 4.29 3.31 73.80%
P/NAPS 0.86 0.88 0.90 1.58 0.99 0.90 1.20 -19.89%

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