[UNIMECH] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 128.52%
YoY- 3.99%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 54,411 227,152 168,339 107,619 51,597 219,129 163,212 -51.95%
PBT 6,274 32,471 26,528 17,423 7,624 33,983 25,684 -60.95%
Tax -1,696 -8,560 -7,233 -4,788 -2,102 -8,783 -7,078 -61.45%
NP 4,578 23,911 19,295 12,635 5,522 25,200 18,606 -60.76%
-
NP to SH 3,199 20,597 16,798 10,834 4,741 21,877 16,146 -66.04%
-
Tax Rate 27.03% 26.36% 27.27% 27.48% 27.57% 25.85% 27.56% -
Total Cost 49,833 203,241 149,044 94,984 46,075 193,929 144,606 -50.87%
-
Net Worth 215,992 214,982 209,276 188,748 182,383 176,755 173,638 15.67%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 7,215 7,250 - - 7,256 - - -
Div Payout % 225.56% 35.20% - - 153.06% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 215,992 214,982 209,276 188,748 182,383 176,755 173,638 15.67%
NOSH 120,263 120,844 121,460 120,915 120,943 120,652 120,582 -0.17%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 8.41% 10.53% 11.46% 11.74% 10.70% 11.50% 11.40% -
ROE 1.48% 9.58% 8.03% 5.74% 2.60% 12.38% 9.30% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 45.24 187.97 138.60 89.00 42.66 181.62 135.35 -51.86%
EPS 2.66 17.05 13.83 8.96 3.92 18.13 13.39 -65.98%
DPS 6.00 6.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.796 1.779 1.723 1.561 1.508 1.465 1.44 15.88%
Adjusted Per Share Value based on latest NOSH - 120,892
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 34.27 143.07 106.03 67.78 32.50 138.02 102.80 -51.95%
EPS 2.01 12.97 10.58 6.82 2.99 13.78 10.17 -66.10%
DPS 4.54 4.57 0.00 0.00 4.57 0.00 0.00 -
NAPS 1.3604 1.3541 1.3181 1.1888 1.1487 1.1133 1.0937 15.67%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.58 1.67 1.36 1.64 1.19 1.18 1.01 -
P/RPS 3.49 0.89 0.98 1.84 2.79 0.65 0.75 178.98%
P/EPS 59.40 9.80 9.83 18.30 30.36 6.51 7.54 296.42%
EY 1.68 10.21 10.17 5.46 3.29 15.37 13.26 -74.80%
DY 3.80 3.59 0.00 0.00 5.04 0.00 0.00 -
P/NAPS 0.88 0.94 0.79 1.05 0.79 0.81 0.70 16.49%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 27/11/13 29/08/13 29/05/13 27/02/13 29/11/12 -
Price 1.61 1.58 1.71 1.40 1.81 1.19 1.14 -
P/RPS 3.56 0.84 1.23 1.57 4.24 0.66 0.84 162.11%
P/EPS 60.53 9.27 12.36 15.63 46.17 6.56 8.51 270.29%
EY 1.65 10.79 8.09 6.40 2.17 15.24 11.75 -73.01%
DY 3.73 3.80 0.00 0.00 3.31 0.00 0.00 -
P/NAPS 0.90 0.89 0.99 0.90 1.20 0.81 0.79 9.08%

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