[UNIMECH] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 217.32%
YoY- -6.3%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 60,641 238,250 178,516 122,430 54,411 227,152 168,339 -49.40%
PBT 6,929 26,564 23,678 18,992 6,274 32,471 26,528 -59.17%
Tax -1,954 -8,520 -6,148 -5,060 -1,696 -8,560 -7,233 -58.24%
NP 4,975 18,044 17,530 13,932 4,578 23,911 19,295 -59.52%
-
NP to SH 3,842 15,213 14,458 10,151 3,199 20,597 16,798 -62.63%
-
Tax Rate 28.20% 32.07% 25.97% 26.64% 27.03% 26.36% 27.27% -
Total Cost 55,666 220,206 160,986 108,498 49,833 203,241 149,044 -48.16%
-
Net Worth 228,610 225,752 220,959 223,706 215,992 214,982 209,276 6.07%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 5,369 5,409 7,216 7,216 7,215 7,250 - -
Div Payout % 139.75% 35.56% 49.92% 71.09% 225.56% 35.20% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 228,610 225,752 220,959 223,706 215,992 214,982 209,276 6.07%
NOSH 119,316 120,209 120,282 120,272 120,263 120,844 121,460 -1.18%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.20% 7.57% 9.82% 11.38% 8.41% 10.53% 11.46% -
ROE 1.68% 6.74% 6.54% 4.54% 1.48% 9.58% 8.03% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 50.82 198.20 148.41 101.79 45.24 187.97 138.60 -48.80%
EPS 3.22 12.66 12.02 8.44 2.66 17.05 13.83 -62.18%
DPS 4.50 4.50 6.00 6.00 6.00 6.00 0.00 -
NAPS 1.916 1.878 1.837 1.86 1.796 1.779 1.723 7.34%
Adjusted Per Share Value based on latest NOSH - 120,276
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 38.19 150.06 112.44 77.11 34.27 143.07 106.03 -49.40%
EPS 2.42 9.58 9.11 6.39 2.01 12.97 10.58 -62.63%
DPS 3.38 3.41 4.55 4.55 4.54 4.57 0.00 -
NAPS 1.4399 1.4219 1.3917 1.409 1.3604 1.3541 1.3181 6.07%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.40 1.49 1.76 1.63 1.58 1.67 1.36 -
P/RPS 2.75 0.75 1.19 1.60 3.49 0.89 0.98 99.07%
P/EPS 43.48 11.77 14.64 19.31 59.40 9.80 9.83 169.70%
EY 2.30 8.49 6.83 5.18 1.68 10.21 10.17 -62.91%
DY 3.21 3.02 3.41 3.68 3.80 3.59 0.00 -
P/NAPS 0.73 0.79 0.96 0.88 0.88 0.94 0.79 -5.13%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 27/02/15 27/11/14 28/08/14 29/05/14 27/02/14 27/11/13 -
Price 1.44 1.54 1.58 1.63 1.61 1.58 1.71 -
P/RPS 2.83 0.78 1.06 1.60 3.56 0.84 1.23 74.37%
P/EPS 44.72 12.17 13.14 19.31 60.53 9.27 12.36 135.86%
EY 2.24 8.22 7.61 5.18 1.65 10.79 8.09 -57.55%
DY 3.13 2.92 3.80 3.68 3.73 3.80 0.00 -
P/NAPS 0.75 0.82 0.86 0.88 0.90 0.89 0.99 -16.91%

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