[UNIMECH] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 128.52%
YoY- 3.99%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 116,338 116,293 122,430 107,619 105,448 96,696 72,271 8.25%
PBT 12,471 12,425 18,992 17,423 16,746 14,560 11,646 1.14%
Tax -3,433 -3,360 -5,060 -4,788 -4,543 -3,743 -2,942 2.60%
NP 9,038 9,065 13,932 12,635 12,203 10,817 8,704 0.62%
-
NP to SH 7,925 7,639 10,151 10,834 10,418 9,456 7,882 0.09%
-
Tax Rate 27.53% 27.04% 26.64% 27.48% 27.13% 25.71% 25.26% -
Total Cost 107,300 107,228 108,498 94,984 93,245 85,879 63,567 9.10%
-
Net Worth 244,314 232,496 223,706 188,748 174,315 159,731 158,854 7.43%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 4,177 5,346 7,216 - - - - -
Div Payout % 52.71% 69.98% 71.09% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 244,314 232,496 223,706 188,748 174,315 159,731 158,854 7.43%
NOSH 119,352 118,802 120,272 120,915 120,300 122,964 134,965 -2.02%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.77% 7.79% 11.38% 11.74% 11.57% 11.19% 12.04% -
ROE 3.24% 3.29% 4.54% 5.74% 5.98% 5.92% 4.96% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 97.47 97.89 101.79 89.00 87.65 78.64 53.55 10.48%
EPS 6.64 6.43 8.44 8.96 8.66 7.69 5.84 2.16%
DPS 3.50 4.50 6.00 0.00 0.00 0.00 0.00 -
NAPS 2.047 1.957 1.86 1.561 1.449 1.299 1.177 9.65%
Adjusted Per Share Value based on latest NOSH - 120,892
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 73.28 73.25 77.11 67.78 66.42 60.90 45.52 8.25%
EPS 4.99 4.81 6.39 6.82 6.56 5.96 4.96 0.10%
DPS 2.63 3.37 4.55 0.00 0.00 0.00 0.00 -
NAPS 1.5388 1.4644 1.409 1.1888 1.0979 1.0061 1.0005 7.43%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.18 1.41 1.63 1.64 1.02 0.83 0.78 -
P/RPS 1.21 1.44 1.60 1.84 1.16 1.06 1.46 -3.07%
P/EPS 17.77 21.93 19.31 18.30 11.78 10.79 13.36 4.86%
EY 5.63 4.56 5.18 5.46 8.49 9.27 7.49 -4.64%
DY 2.97 3.19 3.68 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.72 0.88 1.05 0.70 0.64 0.66 -2.12%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 28/08/14 29/08/13 28/08/12 25/08/11 26/08/10 -
Price 1.10 1.31 1.63 1.40 1.03 0.77 0.86 -
P/RPS 1.13 1.34 1.60 1.57 1.18 0.98 1.61 -5.72%
P/EPS 16.57 20.37 19.31 15.63 11.89 10.01 14.73 1.97%
EY 6.04 4.91 5.18 6.40 8.41 9.99 6.79 -1.93%
DY 3.18 3.44 3.68 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.67 0.88 0.90 0.71 0.59 0.73 -4.89%

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