[UNIMECH] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -84.47%
YoY- -32.52%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 238,250 178,516 122,430 54,411 227,152 168,339 107,619 69.61%
PBT 26,564 23,678 18,992 6,274 32,471 26,528 17,423 32.36%
Tax -8,520 -6,148 -5,060 -1,696 -8,560 -7,233 -4,788 46.69%
NP 18,044 17,530 13,932 4,578 23,911 19,295 12,635 26.73%
-
NP to SH 15,213 14,458 10,151 3,199 20,597 16,798 10,834 25.31%
-
Tax Rate 32.07% 25.97% 26.64% 27.03% 26.36% 27.27% 27.48% -
Total Cost 220,206 160,986 108,498 49,833 203,241 149,044 94,984 74.89%
-
Net Worth 225,752 220,959 223,706 215,992 214,982 209,276 188,748 12.63%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 5,409 7,216 7,216 7,215 7,250 - - -
Div Payout % 35.56% 49.92% 71.09% 225.56% 35.20% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 225,752 220,959 223,706 215,992 214,982 209,276 188,748 12.63%
NOSH 120,209 120,282 120,272 120,263 120,844 121,460 120,915 -0.38%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.57% 9.82% 11.38% 8.41% 10.53% 11.46% 11.74% -
ROE 6.74% 6.54% 4.54% 1.48% 9.58% 8.03% 5.74% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 198.20 148.41 101.79 45.24 187.97 138.60 89.00 70.28%
EPS 12.66 12.02 8.44 2.66 17.05 13.83 8.96 25.83%
DPS 4.50 6.00 6.00 6.00 6.00 0.00 0.00 -
NAPS 1.878 1.837 1.86 1.796 1.779 1.723 1.561 13.07%
Adjusted Per Share Value based on latest NOSH - 120,263
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 162.39 121.67 83.45 37.09 154.82 114.74 73.35 69.62%
EPS 10.37 9.85 6.92 2.18 14.04 11.45 7.38 25.37%
DPS 3.69 4.92 4.92 4.92 4.94 0.00 0.00 -
NAPS 1.5387 1.506 1.5248 1.4722 1.4653 1.4264 1.2865 12.63%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.49 1.76 1.63 1.58 1.67 1.36 1.64 -
P/RPS 0.75 1.19 1.60 3.49 0.89 0.98 1.84 -44.93%
P/EPS 11.77 14.64 19.31 59.40 9.80 9.83 18.30 -25.42%
EY 8.49 6.83 5.18 1.68 10.21 10.17 5.46 34.10%
DY 3.02 3.41 3.68 3.80 3.59 0.00 0.00 -
P/NAPS 0.79 0.96 0.88 0.88 0.94 0.79 1.05 -17.23%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 28/08/14 29/05/14 27/02/14 27/11/13 29/08/13 -
Price 1.54 1.58 1.63 1.61 1.58 1.71 1.40 -
P/RPS 0.78 1.06 1.60 3.56 0.84 1.23 1.57 -37.19%
P/EPS 12.17 13.14 19.31 60.53 9.27 12.36 15.63 -15.32%
EY 8.22 7.61 5.18 1.65 10.79 8.09 6.40 18.10%
DY 2.92 3.80 3.68 3.73 3.80 0.00 0.00 -
P/NAPS 0.82 0.86 0.88 0.90 0.89 0.99 0.90 -6.00%

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