[UNIMECH] YoY TTM 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- -10.83%
YoY- -37.36%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 276,921 242,819 239,048 238,828 238,250 227,152 219,129 3.97%
PBT 34,360 22,156 18,908 20,676 26,564 32,471 33,983 0.18%
Tax -11,474 -8,531 -7,350 -8,383 -8,520 -8,560 -8,783 4.55%
NP 22,886 13,625 11,558 12,293 18,044 23,911 25,200 -1.59%
-
NP to SH 18,796 11,892 8,665 9,530 15,213 20,597 21,877 -2.49%
-
Tax Rate 33.39% 38.50% 38.87% 40.54% 32.07% 26.36% 25.85% -
Total Cost 254,035 229,194 227,490 226,535 220,206 203,241 193,929 4.60%
-
Net Worth 246,775 244,155 245,562 118,000 120,568 120,545 178,367 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 9,153 7,487 7,935 9,499 12,641 14,489 6,040 7.17%
Div Payout % 48.70% 62.96% 91.59% 99.68% 83.10% 70.35% 27.61% -
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 246,775 244,155 245,562 118,000 120,568 120,545 178,367 5.55%
NOSH 158,768 131,196 125,287 118,000 120,568 120,545 120,845 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 8.26% 5.61% 4.84% 5.15% 7.57% 10.53% 11.50% -
ROE 7.62% 4.87% 3.53% 8.08% 12.62% 17.09% 12.27% -
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 184.37 193.83 190.80 202.40 197.61 188.44 181.33 0.27%
EPS 12.51 9.49 6.92 8.08 12.62 17.09 18.10 -5.96%
DPS 6.09 6.00 6.33 8.00 10.50 12.00 5.00 3.33%
NAPS 1.643 1.949 1.96 1.00 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 174.42 152.94 150.56 150.43 150.06 143.07 138.02 3.97%
EPS 11.84 7.49 5.46 6.00 9.58 12.97 13.78 -2.49%
DPS 5.77 4.72 5.00 5.98 7.96 9.13 3.80 7.20%
NAPS 1.5543 1.5378 1.5467 0.7432 0.7594 0.7593 1.1234 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 0.52 0.53 0.54 0.63 0.75 0.89 0.65 -3.64%
P/EPS 7.59 10.74 14.89 15.73 11.81 9.77 6.52 2.56%
EY 13.17 9.31 6.71 6.36 8.47 10.23 15.34 -2.50%
DY 6.42 5.88 6.15 6.30 7.05 7.19 4.24 7.15%
P/NAPS 0.58 0.52 0.53 1.27 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 0.55 0.53 0.58 0.57 0.78 0.84 0.66 -2.99%
P/EPS 8.15 10.74 15.90 14.36 12.21 9.25 6.57 3.65%
EY 12.27 9.31 6.29 6.96 8.19 10.81 15.21 -3.51%
DY 5.97 5.88 5.76 6.90 6.82 7.59 4.20 6.03%
P/NAPS 0.62 0.52 0.56 1.16 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