[UNIMECH] QoQ 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- 28.52%
YoY- 5.21%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter 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 58,813 60,720 56,022 51,597 55,917 57,764 -3.91%
PBT 6,274 5,943 9,105 9,799 7,624 8,299 8,938 -21.03%
Tax -1,696 -1,327 -2,445 -2,686 -2,102 -1,705 -2,535 -23.52%
NP 4,578 4,616 6,660 7,113 5,522 6,594 6,403 -20.05%
-
NP to SH 3,199 3,799 5,964 6,093 4,741 5,731 5,728 -32.20%
-
Tax Rate 27.03% 22.33% 26.85% 27.41% 27.57% 20.54% 28.36% -
Total Cost 49,833 54,197 54,060 48,909 46,075 49,323 51,361 -1.99%
-
Net Worth 215,992 120,545 208,015 188,713 182,383 178,367 173,284 15.83%
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 7,232 - - 7,256 - - -
Div Payout % 225.56% 190.38% - - 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 215,992 120,545 208,015 188,713 182,383 178,367 173,284 15.83%
NOSH 120,263 120,545 120,728 120,892 120,943 120,845 120,336 -0.04%
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% 7.85% 10.97% 12.70% 10.70% 11.79% 11.08% -
ROE 1.48% 3.15% 2.87% 3.23% 2.60% 3.21% 3.31% -
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 48.79 50.29 46.34 42.66 46.27 48.00 -3.87%
EPS 2.66 3.22 4.94 5.04 3.92 4.74 4.76 -32.17%
DPS 6.00 6.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.796 1.00 1.723 1.561 1.508 1.476 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 37.09 40.09 41.39 38.18 35.17 38.11 39.37 -3.90%
EPS 2.18 2.59 4.06 4.15 3.23 3.91 3.90 -32.16%
DPS 4.92 4.93 0.00 0.00 4.95 0.00 0.00 -
NAPS 1.4722 0.8216 1.4178 1.2862 1.2431 1.2157 1.1811 15.83%
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 3.42 2.70 3.54 2.79 2.55 2.10 40.34%
P/EPS 59.40 52.99 27.53 32.54 30.36 24.88 21.22 98.74%
EY 1.68 1.89 3.63 3.07 3.29 4.02 4.71 -49.73%
DY 3.80 3.59 0.00 0.00 5.04 0.00 0.00 -
P/NAPS 0.88 1.67 0.79 1.05 0.79 0.80 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 3.24 3.40 3.02 4.24 2.57 2.37 31.19%
P/EPS 60.53 50.13 34.62 27.78 46.17 25.09 23.95 85.64%
EY 1.65 1.99 2.89 3.60 2.17 3.99 4.18 -46.21%
DY 3.73 3.80 0.00 0.00 3.31 0.00 0.00 -
P/NAPS 0.90 1.58 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