[UNIMECH] YoY 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- -76.85%
YoY- -29.67%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 73,688 65,960 63,043 64,479 59,734 58,813 55,917 4.70%
PBT 8,238 5,141 2,650 3,883 2,886 5,943 8,299 -0.12%
Tax -3,112 -3,332 -2,902 -2,034 -2,372 -1,327 -1,705 10.54%
NP 5,126 1,809 -252 1,849 514 4,616 6,594 -4.10%
-
NP to SH 4,652 1,634 -1,648 531 755 3,799 5,731 -3.41%
-
Tax Rate 37.78% 64.81% 109.51% 52.38% 82.19% 22.33% 20.54% -
Total Cost 68,562 64,151 63,295 62,630 59,220 54,197 49,323 5.63%
-
Net Worth 246,775 244,155 245,562 233,994 120,568 120,545 178,367 5.55%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 3,454 3,758 3,758 4,130 5,425 7,232 - -
Div Payout % 74.26% 230.00% 0.00% 777.78% 718.62% 190.38% - -
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 246,775 244,155 245,562 233,994 120,568 120,545 178,367 5.55%
NOSH 158,768 131,196 130,051 118,000 120,568 120,545 120,845 4.65%
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 6.96% 2.74% -0.40% 2.87% 0.86% 7.85% 11.79% -
ROE 1.89% 0.67% -0.67% 0.23% 0.63% 3.15% 3.21% -
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 49.06 52.65 50.32 54.64 49.54 48.79 46.27 0.98%
EPS 3.10 1.30 -1.53 0.45 0.64 3.22 4.74 -6.82%
DPS 2.30 3.00 3.00 3.50 4.50 6.00 0.00 -
NAPS 1.643 1.949 1.96 1.983 1.00 1.00 1.476 1.80%
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 50.22 44.96 42.97 43.95 40.71 40.09 38.11 4.70%
EPS 3.17 1.11 -1.12 0.36 0.51 2.59 3.91 -3.43%
DPS 2.35 2.56 2.56 2.81 3.70 4.93 0.00 -
NAPS 1.682 1.6641 1.6737 1.5949 0.8218 0.8216 1.2157 5.55%
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 1.94 1.94 2.05 2.32 3.01 3.42 2.55 -4.45%
P/EPS 30.67 78.20 -78.30 282.22 237.94 52.99 24.88 3.54%
EY 3.26 1.28 -1.28 0.35 0.42 1.89 4.02 -3.43%
DY 2.42 2.94 2.91 2.76 3.02 3.59 0.00 -
P/NAPS 0.58 0.52 0.53 0.64 1.49 1.67 0.80 -5.21%
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 2.08 1.94 2.19 2.12 3.11 3.24 2.57 -3.46%
P/EPS 32.93 78.20 -83.63 257.78 245.93 50.13 25.09 4.63%
EY 3.04 1.28 -1.20 0.39 0.41 1.99 3.99 -4.42%
DY 2.25 2.94 2.73 3.02 2.92 3.80 0.00 -
P/NAPS 0.62 0.52 0.56 0.58 1.54 1.58 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