[UNIMECH] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -7.49%
YoY- -13.35%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 238,250 237,329 241,963 229,966 227,152 224,256 221,300 5.02%
PBT 26,564 29,621 34,040 31,121 32,471 34,827 34,660 -16.21%
Tax -8,520 -7,475 -8,832 -8,154 -8,560 -8,938 -9,028 -3.77%
NP 18,044 22,146 25,208 22,967 23,911 25,889 25,632 -20.81%
-
NP to SH 15,213 18,257 19,914 19,055 20,597 22,529 22,293 -22.43%
-
Tax Rate 32.07% 25.24% 25.95% 26.20% 26.36% 25.66% 26.05% -
Total Cost 220,206 215,183 216,755 206,999 203,241 198,367 195,668 8.17%
-
Net Worth 120,568 221,004 223,714 215,992 120,545 208,015 188,713 -25.75%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 12,641 14,448 14,448 14,448 14,489 7,256 7,256 44.63%
Div Payout % 83.10% 79.14% 72.55% 75.83% 70.35% 32.21% 32.55% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 120,568 221,004 223,714 215,992 120,545 208,015 188,713 -25.75%
NOSH 120,568 120,307 120,276 120,263 120,545 120,728 120,892 -0.17%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.57% 9.33% 10.42% 9.99% 10.53% 11.54% 11.58% -
ROE 12.62% 8.26% 8.90% 8.82% 17.09% 10.83% 11.81% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 197.61 197.27 201.17 191.22 188.44 185.75 183.05 5.22%
EPS 12.62 15.18 16.56 15.84 17.09 18.66 18.44 -22.28%
DPS 10.50 12.00 12.00 12.00 12.00 6.00 6.00 45.07%
NAPS 1.00 1.837 1.86 1.796 1.00 1.723 1.561 -25.62%
Adjusted Per Share Value based on latest NOSH - 120,263
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 162.39 161.76 164.92 156.74 154.82 152.85 150.84 5.02%
EPS 10.37 12.44 13.57 12.99 14.04 15.36 15.19 -22.41%
DPS 8.62 9.85 9.85 9.85 9.88 4.95 4.95 44.59%
NAPS 0.8218 1.5063 1.5248 1.4722 0.8216 1.4178 1.2862 -25.75%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.49 1.76 1.63 1.58 1.67 1.36 1.64 -
P/RPS 0.75 0.89 0.81 0.83 0.89 0.73 0.90 -11.41%
P/EPS 11.81 11.60 9.84 9.97 9.77 7.29 8.89 20.78%
EY 8.47 8.62 10.16 10.03 10.23 13.72 11.24 -17.14%
DY 7.05 6.82 7.36 7.59 7.19 4.41 3.66 54.62%
P/NAPS 1.49 0.96 0.88 0.88 1.67 0.79 1.05 26.19%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 28/08/14 29/05/14 27/02/14 27/11/13 29/08/13 -
Price 1.54 1.58 1.63 1.61 1.58 1.71 1.40 -
P/RPS 0.78 0.80 0.81 0.84 0.84 0.92 0.76 1.74%
P/EPS 12.21 10.41 9.84 10.16 9.25 9.16 7.59 37.17%
EY 8.19 9.60 10.16 9.84 10.81 10.91 13.17 -27.08%
DY 6.82 7.59 7.36 7.45 7.59 3.51 4.29 36.09%
P/NAPS 1.54 0.86 0.88 0.90 1.58 0.99 0.90 42.92%

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