[UNIMECH] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock

[UNIMECH] UNIMECH GROUP BHD

Announcement Date

28-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- 217.32%

YoY- -6.3%

Quarter Report

UGB- QTR Report June 2014.pdf

Latest QR

Upcoming QR

UNIMECH's Result

UNIMECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Cumulative Result
Revenue	116,832	116,338	116,293	122,430	107,619	105,448	96,696	3.20%
YoY %	0.42%	0.04%	-5.01%	13.76%	2.06%	9.05%	-	-
Horiz. %	120.82%	120.31%	120.27%	126.61%	111.30%	109.05%	100.00%	-
PBT	12,030	12,471	12,425	18,992	17,423	16,746	14,560	-3.12%
YoY %	-3.54%	0.37%	-34.58%	9.01%	4.04%	15.01%	-	-
Horiz. %	82.62%	85.65%	85.34%	130.44%	119.66%	115.01%	100.00%	-
Tax	-3,865	-3,433	-3,360	-5,060	-4,788	-4,543	-3,743	0.53%
YoY %	-12.58%	-2.17%	33.60%	-5.68%	-5.39%	-21.37%	-	-
Horiz. %	103.26%	91.72%	89.77%	135.19%	127.92%	121.37%	100.00%	-
NP	8,165	9,038	9,065	13,932	12,635	12,203	10,817	-4.57%
YoY %	-9.66%	-0.30%	-34.93%	10.27%	3.54%	12.81%	-	-
Horiz. %	75.48%	83.55%	83.80%	128.80%	116.81%	112.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,129	7,925	7,639	10,151	10,834	10,418	9,456	-4.59%
YoY %	-10.04%	3.74%	-24.75%	-6.30%	3.99%	10.17%	-	-
Horiz. %	75.39%	83.81%	80.78%	107.35%	114.57%	110.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.13%	27.53%	27.04%	26.64%	27.48%	27.13%	25.71%	-
YoY %	16.71%	1.81%	1.50%	-3.06%	1.29%	5.52%	-	-
Horiz. %	124.97%	107.08%	105.17%	103.62%	106.88%	105.52%	100.00%	-
Total Cost	108,667	107,300	107,228	108,498	94,984	93,245	85,879	3.99%
YoY %	1.27%	0.07%	-1.17%	14.23%	1.86%	8.58%	-	-
Horiz. %	126.54%	124.94%	124.86%	126.34%	110.60%	108.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	246,986	244,314	232,496	223,706	188,748	174,315	159,731	7.52%
YoY %	1.09%	5.08%	3.93%	18.52%	8.28%	9.13%	-	-
Horiz. %	154.63%	152.95%	145.55%	140.05%	118.17%	109.13%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	3,753	4,177	5,346	7,216	-	-	-	-
YoY %	-10.15%	-21.87%	-25.91%	0.00%	-	-	-	-
Horiz. %	52.01%	57.89%	74.09%	100.00%	-	-	-	-
Div Payout %	52.65%	52.71%	69.98%	71.09%	-	-	-	-
YoY %	-0.11%	-24.68%	-1.56%	0.00%	-	-	-	-
Horiz. %	74.06%	74.15%	98.44%	100.00%	-	-	-	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	246,986	244,314	232,496	223,706	188,748	174,315	159,731	7.52%
YoY %	1.09%	5.08%	3.93%	18.52%	8.28%	9.13%	-	-
Horiz. %	154.63%	152.95%	145.55%	140.05%	118.17%	109.13%	100.00%	-
NOSH	131,180	119,352	118,802	120,272	120,915	120,300	122,964	1.08%
YoY %	9.91%	0.46%	-1.22%	-0.53%	0.51%	-2.17%	-	-
Horiz. %	106.68%	97.06%	96.62%	97.81%	98.33%	97.83%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	6.99%	7.77%	7.79%	11.38%	11.74%	11.57%	11.19%	-
YoY %	-10.04%	-0.26%	-31.55%	-3.07%	1.47%	3.40%	-	-
Horiz. %	62.47%	69.44%	69.62%	101.70%	104.92%	103.40%	100.00%	-
ROE	2.89%	3.24%	3.29%	4.54%	5.74%	5.98%	5.92%	-
YoY %	-10.80%	-1.52%	-27.53%	-20.91%	-4.01%	1.01%	-	-
Horiz. %	48.82%	54.73%	55.57%	76.69%	96.96%	101.01%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	93.38	97.47	97.89	101.79	89.00	87.65	78.64	2.90%
YoY %	-4.20%	-0.43%	-3.83%	14.37%	1.54%	11.46%	-	-
Horiz. %	118.74%	123.94%	124.48%	129.44%	113.17%	111.46%	100.00%	-
EPS	5.71	6.64	6.43	8.44	8.96	8.66	7.69	-4.83%
YoY %	-14.01%	3.27%	-23.82%	-5.80%	3.46%	12.61%	-	-
Horiz. %	74.25%	86.35%	83.62%	109.75%	116.51%	112.61%	100.00%	-
DPS	3.00	3.50	4.50	6.00	0.00	0.00	0.00	-
YoY %	-14.29%	-22.22%	-25.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	50.00%	58.33%	75.00%	100.00%	-	-	-	-
NAPS	1.974	2.047	1.957	1.86	1.561	1.449	1.299	7.21%
YoY %	-3.57%	4.60%	5.22%	19.15%	7.73%	11.55%	-	-
Horiz. %	151.96%	157.58%	150.65%	143.19%	120.17%	111.55%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 120,276
RPS	79.63	79.29	79.26	83.45	73.35	71.87	65.91	3.19%
YoY %	0.43%	0.04%	-5.02%	13.77%	2.06%	9.04%	-	-
Horiz. %	120.82%	120.30%	120.25%	126.61%	111.29%	109.04%	100.00%	-
EPS	4.86	5.40	5.21	6.92	7.38	7.10	6.45	-4.60%
YoY %	-10.00%	3.65%	-24.71%	-6.23%	3.94%	10.08%	-	-
Horiz. %	75.35%	83.72%	80.78%	107.29%	114.42%	110.08%	100.00%	-
DPS	2.56	2.85	3.64	4.92	0.00	0.00	0.00	-
YoY %	-10.18%	-21.70%	-26.02%	0.00%	0.00%	0.00%	-	-
Horiz. %	52.03%	57.93%	73.98%	100.00%	-	-	-	-
NAPS	1.6834	1.6652	1.5847	1.5248	1.2865	1.1881	1.0887	7.52%
YoY %	1.09%	5.08%	3.93%	18.52%	8.28%	9.13%	-	-
Horiz. %	154.62%	152.95%	145.56%	140.06%	118.17%	109.13%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	1.12	1.18	1.41	1.63	1.64	1.02	0.83	-
P/RPS	1.20	1.21	1.44	1.60	1.84	1.16	1.06	2.08%
YoY %	-0.83%	-15.97%	-10.00%	-13.04%	58.62%	9.43%	-	-
Horiz. %	113.21%	114.15%	135.85%	150.94%	173.58%	109.43%	100.00%	-
P/EPS	19.66	17.77	21.93	19.31	18.30	11.78	10.79	10.50%
YoY %	10.64%	-18.97%	13.57%	5.52%	55.35%	9.18%	-	-
Horiz. %	182.21%	164.69%	203.24%	178.96%	169.60%	109.18%	100.00%	-
EY	5.09	5.63	4.56	5.18	5.46	8.49	9.27	-9.50%
YoY %	-9.59%	23.46%	-11.97%	-5.13%	-35.69%	-8.41%	-	-
Horiz. %	54.91%	60.73%	49.19%	55.88%	58.90%	91.59%	100.00%	-
DY	2.68	2.97	3.19	3.68	0.00	0.00	0.00	-
YoY %	-9.76%	-6.90%	-13.32%	0.00%	0.00%	0.00%	-	-
Horiz. %	72.83%	80.71%	86.68%	100.00%	-	-	-	-
P/NAPS	0.57	0.58	0.72	0.88	1.05	0.70	0.64	-1.91%
YoY %	-1.72%	-19.44%	-18.18%	-16.19%	50.00%	9.38%	-	-
Horiz. %	89.06%	90.62%	112.50%	137.50%	164.06%	109.38%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	29/08/17	29/08/16	27/08/15	28/08/14	29/08/13	28/08/12	25/08/11	-
Price	1.04	1.10	1.31	1.63	1.40	1.03	0.77	-
P/RPS	1.11	1.13	1.34	1.60	1.57	1.18	0.98	2.09%
YoY %	-1.77%	-15.67%	-16.25%	1.91%	33.05%	20.41%	-	-
Horiz. %	113.27%	115.31%	136.73%	163.27%	160.20%	120.41%	100.00%	-
P/EPS	18.25	16.57	20.37	19.31	15.63	11.89	10.01	10.51%
YoY %	10.14%	-18.65%	5.49%	23.54%	31.46%	18.78%	-	-
Horiz. %	182.32%	165.53%	203.50%	192.91%	156.14%	118.78%	100.00%	-
EY	5.48	6.04	4.91	5.18	6.40	8.41	9.99	-9.51%
YoY %	-9.27%	23.01%	-5.21%	-19.06%	-23.90%	-15.82%	-	-
Horiz. %	54.85%	60.46%	49.15%	51.85%	64.06%	84.18%	100.00%	-
DY	2.88	3.18	3.44	3.68	0.00	0.00	0.00	-
YoY %	-9.43%	-7.56%	-6.52%	0.00%	0.00%	0.00%	-	-
Horiz. %	78.26%	86.41%	93.48%	100.00%	-	-	-	-
P/NAPS	0.53	0.54	0.67	0.88	0.90	0.71	0.59	-1.76%
YoY %	-1.85%	-19.40%	-23.86%	-2.22%	26.76%	20.34%	-	-
Horiz. %	89.83%	91.53%	113.56%	149.15%	152.54%	120.34%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos