[UNIMECH] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 55.05%
YoY- 4.04%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 176,005 174,179 178,516 168,339 163,212 141,997 115,131 7.32%
PBT 16,258 16,050 23,678 26,528 25,684 21,930 17,542 -1.25%
Tax -4,448 -4,447 -6,148 -7,233 -7,078 -5,642 -4,625 -0.64%
NP 11,810 11,603 17,530 19,295 18,606 16,288 12,917 -1.48%
-
NP to SH 10,313 9,933 14,458 16,798 16,146 14,416 11,533 -1.84%
-
Tax Rate 27.36% 27.71% 25.97% 27.27% 27.56% 25.73% 26.37% -
Total Cost 164,195 162,576 160,986 149,044 144,606 125,709 102,214 8.21%
-
Net Worth 246,127 236,918 220,959 209,276 173,638 161,611 158,629 7.58%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 4,177 5,346 7,216 - - - - -
Div Payout % 40.51% 53.83% 49.92% - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 246,127 236,918 220,959 209,276 173,638 161,611 158,629 7.58%
NOSH 119,363 118,815 120,282 121,460 120,582 122,898 134,888 -2.01%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.71% 6.66% 9.82% 11.46% 11.40% 11.47% 11.22% -
ROE 4.19% 4.19% 6.54% 8.03% 9.30% 8.92% 7.27% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 147.45 146.60 148.41 138.60 135.35 115.54 85.35 9.53%
EPS 8.64 8.36 12.02 13.83 13.39 11.73 8.55 0.17%
DPS 3.50 4.50 6.00 0.00 0.00 0.00 0.00 -
NAPS 2.062 1.994 1.837 1.723 1.44 1.315 1.176 9.80%
Adjusted Per Share Value based on latest NOSH - 120,728
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 110.86 109.71 112.44 106.03 102.80 89.44 72.52 7.32%
EPS 6.50 6.26 9.11 10.58 10.17 9.08 7.26 -1.82%
DPS 2.63 3.37 4.55 0.00 0.00 0.00 0.00 -
NAPS 1.5502 1.4922 1.3917 1.3181 1.0937 1.0179 0.9991 7.58%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.13 1.25 1.76 1.36 1.01 0.78 0.91 -
P/RPS 0.77 0.85 1.19 0.98 0.75 0.68 1.07 -5.33%
P/EPS 13.08 14.95 14.64 9.83 7.54 6.65 10.64 3.49%
EY 7.65 6.69 6.83 10.17 13.26 15.04 9.40 -3.37%
DY 3.10 3.60 3.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.63 0.96 0.79 0.70 0.59 0.77 -5.44%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 30/11/15 27/11/14 27/11/13 29/11/12 24/11/11 24/11/10 -
Price 1.11 1.38 1.58 1.71 1.14 0.86 0.92 -
P/RPS 0.75 0.94 1.06 1.23 0.84 0.74 1.08 -5.89%
P/EPS 12.85 16.51 13.14 12.36 8.51 7.33 10.76 2.99%
EY 7.78 6.06 7.61 8.09 11.75 13.64 9.29 -2.91%
DY 3.15 3.26 3.80 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.69 0.86 0.99 0.79 0.65 0.78 -5.93%

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