[UNIMECH] YoY 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- -2.12%
YoY- 4.12%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 59,667 57,886 56,086 60,720 57,764 45,301 42,860 5.66%
PBT 3,787 3,625 4,686 9,105 8,938 7,370 5,896 -7.10%
Tax -1,015 -1,087 -1,088 -2,445 -2,535 -1,899 -1,683 -8.07%
NP 2,772 2,538 3,598 6,660 6,403 5,471 4,213 -6.73%
-
NP to SH 2,388 2,294 4,307 5,964 5,728 4,960 3,651 -6.82%
-
Tax Rate 26.80% 29.99% 23.22% 26.85% 28.36% 25.77% 28.54% -
Total Cost 56,895 55,348 52,488 54,060 51,361 39,830 38,647 6.65%
-
Net Worth 246,202 235,785 221,004 208,015 173,284 161,445 158,434 7.61%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 246,202 235,785 221,004 208,015 173,284 161,445 158,434 7.61%
NOSH 119,400 118,247 120,307 120,728 120,336 122,772 134,723 -1.99%
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 4.65% 4.38% 6.42% 10.97% 11.08% 12.08% 9.83% -
ROE 0.97% 0.97% 1.95% 2.87% 3.31% 3.07% 2.30% -
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 49.97 48.95 46.62 50.29 48.00 36.90 31.81 7.81%
EPS 2.00 1.94 3.58 4.94 4.76 4.04 2.71 -4.93%
DPS 0.00 0.00 0.00 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 37.58 36.46 35.33 38.24 36.38 28.53 27.00 5.65%
EPS 1.50 1.44 2.71 3.76 3.61 3.12 2.30 -6.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5507 1.4851 1.392 1.3102 1.0914 1.0169 0.9979 7.61%
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 2.26 2.55 3.78 2.70 2.10 2.11 2.86 -3.84%
P/EPS 56.50 64.43 49.16 27.53 21.22 19.31 33.58 9.05%
EY 1.77 1.55 2.03 3.63 4.71 5.18 2.98 -8.30%
DY 0.00 0.00 0.00 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 2.22 2.82 3.39 3.40 2.37 2.33 2.89 -4.29%
P/EPS 55.50 71.13 44.13 34.62 23.95 21.29 33.95 8.52%
EY 1.80 1.41 2.27 2.89 4.18 4.70 2.95 -7.89%
DY 0.00 0.00 0.00 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