[UNIMECH] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 5.35%
YoY- -31.22%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 276,921 242,819 239,048 238,658 238,250 227,152 219,129 3.97%
PBT 34,360 22,156 18,908 19,933 26,564 32,471 33,983 0.18%
Tax -11,474 -8,531 -7,350 -6,481 -8,520 -8,560 -8,783 4.55%
NP 22,886 13,625 11,558 13,452 18,044 23,911 25,200 -1.59%
-
NP to SH 18,797 11,892 8,665 10,464 15,213 20,597 21,877 -2.49%
-
Tax Rate 33.39% 38.50% 38.87% 32.51% 32.07% 26.36% 25.85% -
Total Cost 254,035 229,194 227,490 225,206 220,206 203,241 193,929 4.60%
-
Net Worth 246,775 244,155 245,562 235,529 225,752 214,982 176,755 5.71%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 5,707 3,758 3,758 4,157 5,409 7,250 - -
Div Payout % 30.36% 31.60% 43.38% 39.73% 35.56% 35.20% - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 246,775 244,155 245,562 235,529 225,752 214,982 176,755 5.71%
NOSH 158,768 131,196 130,051 118,774 120,209 120,844 120,652 4.67%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 8.26% 5.61% 4.84% 5.64% 7.57% 10.53% 11.50% -
ROE 7.62% 4.87% 3.53% 4.44% 6.74% 9.58% 12.38% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 184.37 193.83 190.80 200.93 198.20 187.97 181.62 0.25%
EPS 14.12 9.50 7.11 8.81 12.66 17.05 18.13 -4.07%
DPS 3.80 3.00 3.00 3.50 4.50 6.00 0.00 -
NAPS 1.643 1.949 1.96 1.983 1.878 1.779 1.465 1.92%
Adjusted Per Share Value based on latest NOSH - 118,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 174.42 152.94 150.56 150.32 150.06 143.07 138.02 3.97%
EPS 11.84 7.49 5.46 6.59 9.58 12.97 13.78 -2.49%
DPS 3.59 2.37 2.37 2.62 3.41 4.57 0.00 -
NAPS 1.5543 1.5378 1.5467 1.4835 1.4219 1.3541 1.1133 5.71%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.95 1.02 1.03 1.27 1.49 1.67 1.18 -
P/RPS 0.52 0.53 0.54 0.63 0.75 0.89 0.65 -3.64%
P/EPS 7.59 10.74 14.89 14.42 11.77 9.80 6.51 2.59%
EY 13.17 9.31 6.71 6.94 8.49 10.21 15.37 -2.54%
DY 4.00 2.94 2.91 2.76 3.02 3.59 0.00 -
P/NAPS 0.58 0.52 0.53 0.64 0.79 0.94 0.81 -5.41%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 28/02/17 29/02/16 27/02/15 27/02/14 27/02/13 -
Price 1.02 1.02 1.10 1.16 1.54 1.58 1.19 -
P/RPS 0.55 0.53 0.58 0.58 0.78 0.84 0.66 -2.99%
P/EPS 8.15 10.74 15.90 13.17 12.17 9.27 6.56 3.68%
EY 12.27 9.31 6.29 7.59 8.22 10.79 15.24 -3.54%
DY 3.73 2.94 2.73 3.02 2.92 3.80 0.00 -
P/NAPS 0.62 0.52 0.56 0.58 0.82 0.89 0.81 -4.35%

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