[UNIMECH] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -74.75%
YoY- 20.1%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 238,658 174,179 116,293 60,641 238,250 178,516 122,430 55.85%
PBT 19,933 16,050 12,425 6,929 26,564 23,678 18,992 3.26%
Tax -6,481 -4,447 -3,360 -1,954 -8,520 -6,148 -5,060 17.88%
NP 13,452 11,603 9,065 4,975 18,044 17,530 13,932 -2.30%
-
NP to SH 10,464 9,933 7,639 3,842 15,213 14,458 10,151 2.03%
-
Tax Rate 32.51% 27.71% 27.04% 28.20% 32.07% 25.97% 26.64% -
Total Cost 225,206 162,576 107,228 55,666 220,206 160,986 108,498 62.50%
-
Net Worth 235,529 236,918 232,496 228,610 225,752 220,959 223,706 3.48%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 4,157 5,346 5,346 5,369 5,409 7,216 7,216 -30.69%
Div Payout % 39.73% 53.83% 69.98% 139.75% 35.56% 49.92% 71.09% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 235,529 236,918 232,496 228,610 225,752 220,959 223,706 3.48%
NOSH 118,774 118,815 118,802 119,316 120,209 120,282 120,272 -0.82%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 5.64% 6.66% 7.79% 8.20% 7.57% 9.82% 11.38% -
ROE 4.44% 4.19% 3.29% 1.68% 6.74% 6.54% 4.54% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 200.93 146.60 97.89 50.82 198.20 148.41 101.79 57.16%
EPS 8.81 8.36 6.43 3.22 12.66 12.02 8.44 2.89%
DPS 3.50 4.50 4.50 4.50 4.50 6.00 6.00 -30.11%
NAPS 1.983 1.994 1.957 1.916 1.878 1.837 1.86 4.34%
Adjusted Per Share Value based on latest NOSH - 119,316
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 150.32 109.71 73.25 38.19 150.06 112.44 77.11 55.86%
EPS 6.59 6.26 4.81 2.42 9.58 9.11 6.39 2.07%
DPS 2.62 3.37 3.37 3.38 3.41 4.55 4.55 -30.71%
NAPS 1.4835 1.4922 1.4644 1.4399 1.4219 1.3917 1.409 3.48%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.27 1.25 1.41 1.40 1.49 1.76 1.63 -
P/RPS 0.63 0.85 1.44 2.75 0.75 1.19 1.60 -46.18%
P/EPS 14.42 14.95 21.93 43.48 11.77 14.64 19.31 -17.64%
EY 6.94 6.69 4.56 2.30 8.49 6.83 5.18 21.46%
DY 2.76 3.60 3.19 3.21 3.02 3.41 3.68 -17.40%
P/NAPS 0.64 0.63 0.72 0.73 0.79 0.96 0.88 -19.08%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 27/08/15 28/05/15 27/02/15 27/11/14 28/08/14 -
Price 1.16 1.38 1.31 1.44 1.54 1.58 1.63 -
P/RPS 0.58 0.94 1.34 2.83 0.78 1.06 1.60 -49.06%
P/EPS 13.17 16.51 20.37 44.72 12.17 13.14 19.31 -22.46%
EY 7.59 6.06 4.91 2.24 8.22 7.61 5.18 28.91%
DY 3.02 3.26 3.44 3.13 2.92 3.80 3.68 -12.31%
P/NAPS 0.58 0.69 0.67 0.75 0.82 0.86 0.88 -24.20%

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