[UNIMECH] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -36.3%
YoY- -33.71%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 56,086 68,019 54,411 58,813 60,720 56,022 51,597 5.71%
PBT 4,686 12,718 6,274 5,943 9,105 9,799 7,624 -27.68%
Tax -1,088 -3,364 -1,696 -1,327 -2,445 -2,686 -2,102 -35.50%
NP 3,598 9,354 4,578 4,616 6,660 7,113 5,522 -24.82%
-
NP to SH 4,307 6,952 3,199 3,799 5,964 6,093 4,741 -6.19%
-
Tax Rate 23.22% 26.45% 27.03% 22.33% 26.85% 27.41% 27.57% -
Total Cost 52,488 58,665 49,833 54,197 54,060 48,909 46,075 9.06%
-
Net Worth 221,004 223,714 215,992 120,545 208,015 188,713 182,383 13.64%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 7,215 7,232 - - 7,256 -
Div Payout % - - 225.56% 190.38% - - 153.06% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 221,004 223,714 215,992 120,545 208,015 188,713 182,383 13.64%
NOSH 120,307 120,276 120,263 120,545 120,728 120,892 120,943 -0.35%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.42% 13.75% 8.41% 7.85% 10.97% 12.70% 10.70% -
ROE 1.95% 3.11% 1.48% 3.15% 2.87% 3.23% 2.60% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 46.62 56.55 45.24 48.79 50.29 46.34 42.66 6.09%
EPS 3.58 5.78 2.66 3.22 4.94 5.04 3.92 -5.86%
DPS 0.00 0.00 6.00 6.00 0.00 0.00 6.00 -
NAPS 1.837 1.86 1.796 1.00 1.723 1.561 1.508 14.04%
Adjusted Per Share Value based on latest NOSH - 120,545
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 38.23 46.36 37.09 40.09 41.39 38.18 35.17 5.71%
EPS 2.94 4.74 2.18 2.59 4.06 4.15 3.23 -6.07%
DPS 0.00 0.00 4.92 4.93 0.00 0.00 4.95 -
NAPS 1.5063 1.5248 1.4722 0.8216 1.4178 1.2862 1.2431 13.64%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.76 1.63 1.58 1.67 1.36 1.64 1.19 -
P/RPS 3.78 2.88 3.49 3.42 2.70 3.54 2.79 22.41%
P/EPS 49.16 28.20 59.40 52.99 27.53 32.54 30.36 37.85%
EY 2.03 3.55 1.68 1.89 3.63 3.07 3.29 -27.50%
DY 0.00 0.00 3.80 3.59 0.00 0.00 5.04 -
P/NAPS 0.96 0.88 0.88 1.67 0.79 1.05 0.79 13.86%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 29/05/14 27/02/14 27/11/13 29/08/13 29/05/13 -
Price 1.58 1.63 1.61 1.58 1.71 1.40 1.81 -
P/RPS 3.39 2.88 3.56 3.24 3.40 3.02 4.24 -13.84%
P/EPS 44.13 28.20 60.53 50.13 34.62 27.78 46.17 -2.96%
EY 2.27 3.55 1.65 1.99 2.89 3.60 2.17 3.04%
DY 0.00 0.00 3.73 3.80 0.00 0.00 3.31 -
P/NAPS 0.86 0.88 0.90 1.58 0.99 0.90 1.20 -19.89%

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