[UNIMECH] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 30.03%
YoY- -31.3%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 116,338 56,489 238,658 174,179 116,293 60,641 238,250 -38.01%
PBT 12,471 5,920 19,933 16,050 12,425 6,929 26,564 -39.62%
Tax -3,433 -1,865 -6,481 -4,447 -3,360 -1,954 -8,520 -45.47%
NP 9,038 4,055 13,452 11,603 9,065 4,975 18,044 -36.95%
-
NP to SH 7,925 3,318 10,464 9,933 7,639 3,842 15,213 -35.28%
-
Tax Rate 27.53% 31.50% 32.51% 27.71% 27.04% 28.20% 32.07% -
Total Cost 107,300 52,434 225,206 162,576 107,228 55,666 220,206 -38.10%
-
Net Worth 244,314 237,034 235,529 236,918 232,496 228,610 225,752 5.41%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 4,177 4,177 4,157 5,346 5,346 5,369 5,409 -15.84%
Div Payout % 52.71% 125.90% 39.73% 53.83% 69.98% 139.75% 35.56% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 244,314 237,034 235,529 236,918 232,496 228,610 225,752 5.41%
NOSH 119,352 119,352 118,774 118,815 118,802 119,316 120,209 -0.47%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 7.77% 7.18% 5.64% 6.66% 7.79% 8.20% 7.57% -
ROE 3.24% 1.40% 4.44% 4.19% 3.29% 1.68% 6.74% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 97.47 47.33 200.93 146.60 97.89 50.82 198.20 -37.72%
EPS 6.64 2.78 8.81 8.36 6.43 3.22 12.66 -34.98%
DPS 3.50 3.50 3.50 4.50 4.50 4.50 4.50 -15.43%
NAPS 2.047 1.986 1.983 1.994 1.957 1.916 1.878 5.91%
Adjusted Per Share Value based on latest NOSH - 118,247
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 79.29 38.50 162.67 118.72 79.26 41.33 162.39 -38.02%
EPS 5.40 2.26 7.13 6.77 5.21 2.62 10.37 -35.30%
DPS 2.85 2.85 2.83 3.64 3.64 3.66 3.69 -15.83%
NAPS 1.6652 1.6156 1.6053 1.6148 1.5847 1.5582 1.5387 5.41%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.18 1.16 1.27 1.25 1.41 1.40 1.49 -
P/RPS 1.21 2.45 0.63 0.85 1.44 2.75 0.75 37.59%
P/EPS 17.77 41.73 14.42 14.95 21.93 43.48 11.77 31.63%
EY 5.63 2.40 6.94 6.69 4.56 2.30 8.49 -23.97%
DY 2.97 3.02 2.76 3.60 3.19 3.21 3.02 -1.10%
P/NAPS 0.58 0.58 0.64 0.63 0.72 0.73 0.79 -18.63%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 30/05/16 29/02/16 30/11/15 27/08/15 28/05/15 27/02/15 -
Price 1.10 1.13 1.16 1.38 1.31 1.44 1.54 -
P/RPS 1.13 2.39 0.58 0.94 1.34 2.83 0.78 28.06%
P/EPS 16.57 40.65 13.17 16.51 20.37 44.72 12.17 22.86%
EY 6.04 2.46 7.59 6.06 4.91 2.24 8.22 -18.58%
DY 3.18 3.10 3.02 3.26 3.44 3.13 2.92 5.85%
P/NAPS 0.54 0.57 0.58 0.69 0.67 0.75 0.82 -24.32%

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