[UNIMECH] QoQ Annualized 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- 3.37%
YoY- 4.04%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 244,860 217,644 227,152 224,452 215,238 206,388 219,129 7.70%
PBT 37,984 25,096 32,471 35,370 34,846 30,496 33,983 7.72%
Tax -10,120 -6,784 -8,560 -9,644 -9,576 -8,408 -8,783 9.93%
NP 27,864 18,312 23,911 25,726 25,270 22,088 25,200 6.94%
-
NP to SH 20,302 12,796 20,597 22,397 21,668 18,964 21,877 -4.87%
-
Tax Rate 26.64% 27.03% 26.36% 27.27% 27.48% 27.57% 25.85% -
Total Cost 216,996 199,332 203,241 198,725 189,968 184,300 193,929 7.80%
-
Net Worth 223,706 215,992 214,982 209,276 188,748 182,383 176,755 17.05%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 14,432 28,863 7,250 - - 29,026 - -
Div Payout % 71.09% 225.56% 35.20% - - 153.06% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 223,706 215,992 214,982 209,276 188,748 182,383 176,755 17.05%
NOSH 120,272 120,263 120,844 121,460 120,915 120,943 120,652 -0.21%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 11.38% 8.41% 10.53% 11.46% 11.74% 10.70% 11.50% -
ROE 9.08% 5.92% 9.58% 10.70% 11.48% 10.40% 12.38% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 203.59 180.97 187.97 184.79 178.01 170.65 181.62 7.93%
EPS 16.88 10.64 17.05 18.44 17.92 15.68 18.13 -4.66%
DPS 12.00 24.00 6.00 0.00 0.00 24.00 0.00 -
NAPS 1.86 1.796 1.779 1.723 1.561 1.508 1.465 17.30%
Adjusted Per Share Value based on latest NOSH - 120,728
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 166.89 148.34 154.82 152.98 146.70 140.67 149.36 7.70%
EPS 13.84 8.72 14.04 15.27 14.77 12.93 14.91 -4.85%
DPS 9.84 19.67 4.94 0.00 0.00 19.78 0.00 -
NAPS 1.5248 1.4722 1.4653 1.4264 1.2865 1.2431 1.2047 17.06%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.63 1.58 1.67 1.36 1.64 1.19 1.18 -
P/RPS 0.80 0.87 0.89 0.74 0.92 0.70 0.65 14.89%
P/EPS 9.66 14.85 9.80 7.38 9.15 7.59 6.51 30.19%
EY 10.36 6.73 10.21 13.56 10.93 13.18 15.37 -23.17%
DY 7.36 15.19 3.59 0.00 0.00 20.17 0.00 -
P/NAPS 0.88 0.88 0.94 0.79 1.05 0.79 0.81 5.69%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 27/11/13 29/08/13 29/05/13 27/02/13 -
Price 1.63 1.61 1.58 1.71 1.40 1.81 1.19 -
P/RPS 0.80 0.89 0.84 0.93 0.79 1.06 0.66 13.72%
P/EPS 9.66 15.13 9.27 9.27 7.81 11.54 6.56 29.52%
EY 10.36 6.61 10.79 10.78 12.80 8.66 15.24 -22.74%
DY 7.36 14.91 3.80 0.00 0.00 13.26 0.00 -
P/NAPS 0.88 0.90 0.89 0.99 0.90 1.20 0.81 5.69%

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