[UNIMECH] YoY Annualized Quarter 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- -8.04%
YoY- -5.85%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 239,048 238,658 238,250 227,152 219,129 193,498 158,242 7.11%
PBT 18,908 19,933 26,564 32,471 33,983 29,919 24,217 -4.03%
Tax -7,350 -6,481 -8,520 -8,560 -8,783 -8,350 -6,036 3.33%
NP 11,558 13,452 18,044 23,911 25,200 21,569 18,181 -7.26%
-
NP to SH 8,665 10,464 15,213 20,597 21,877 19,342 16,116 -9.81%
-
Tax Rate 38.87% 32.51% 32.07% 26.36% 25.85% 27.91% 24.92% -
Total Cost 227,490 225,206 220,206 203,241 193,929 171,929 140,061 8.41%
-
Net Worth 245,562 235,529 225,752 214,982 176,755 166,533 149,670 8.59%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 3,758 4,157 5,409 7,250 - - - -
Div Payout % 43.38% 39.73% 35.56% 35.20% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 245,562 235,529 225,752 214,982 176,755 166,533 149,670 8.59%
NOSH 130,051 118,774 120,209 120,844 120,652 122,631 122,882 0.94%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 4.84% 5.64% 7.57% 10.53% 11.50% 11.15% 11.49% -
ROE 3.53% 4.44% 6.74% 9.58% 12.38% 11.61% 10.77% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 190.80 200.93 198.20 187.97 181.62 157.79 128.78 6.76%
EPS 7.11 8.81 12.66 17.05 18.13 15.77 13.11 -9.68%
DPS 3.00 3.50 4.50 6.00 0.00 0.00 0.00 -
NAPS 1.96 1.983 1.878 1.779 1.465 1.358 1.218 8.24%
Adjusted Per Share Value based on latest NOSH - 120,545
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 162.93 162.67 162.39 154.82 149.36 131.89 107.86 7.10%
EPS 5.91 7.13 10.37 14.04 14.91 13.18 10.98 -9.80%
DPS 2.56 2.83 3.69 4.94 0.00 0.00 0.00 -
NAPS 1.6737 1.6053 1.5387 1.4653 1.2047 1.1351 1.0201 8.59%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.03 1.27 1.49 1.67 1.18 0.88 0.88 -
P/RPS 0.54 0.63 0.75 0.89 0.65 0.56 0.68 -3.76%
P/EPS 14.89 14.42 11.77 9.80 6.51 5.58 6.71 14.19%
EY 6.71 6.94 8.49 10.21 15.37 17.92 14.90 -12.43%
DY 2.91 2.76 3.02 3.59 0.00 0.00 0.00 -
P/NAPS 0.53 0.64 0.79 0.94 0.81 0.65 0.72 -4.97%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 27/02/14 27/02/13 28/02/12 28/02/11 -
Price 1.10 1.16 1.54 1.58 1.19 0.85 0.85 -
P/RPS 0.58 0.58 0.78 0.84 0.66 0.54 0.66 -2.12%
P/EPS 15.90 13.17 12.17 9.27 6.56 5.39 6.48 16.12%
EY 6.29 7.59 8.22 10.79 15.24 18.56 15.43 -13.87%
DY 2.73 3.02 2.92 3.80 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.82 0.89 0.81 0.63 0.70 -3.64%

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