[UNIMECH] QoQ 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- -15.79%
YoY- -32.52%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 59,734 56,086 68,019 54,411 58,813 60,720 56,022 4.35%
PBT 2,886 4,686 12,718 6,274 5,943 9,105 9,799 -55.63%
Tax -2,372 -1,088 -3,364 -1,696 -1,327 -2,445 -2,686 -7.93%
NP 514 3,598 9,354 4,578 4,616 6,660 7,113 -82.56%
-
NP to SH 755 4,307 6,952 3,199 3,799 5,964 6,093 -75.05%
-
Tax Rate 82.19% 23.22% 26.45% 27.03% 22.33% 26.85% 27.41% -
Total Cost 59,220 52,488 58,665 49,833 54,197 54,060 48,909 13.56%
-
Net Worth 120,568 221,004 223,714 215,992 120,545 208,015 188,713 -25.75%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 5,425 - - 7,215 7,232 - - -
Div Payout % 718.62% - - 225.56% 190.38% - - -
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 120,568 221,004 223,714 215,992 120,545 208,015 188,713 -25.75%
NOSH 120,568 120,307 120,276 120,263 120,545 120,728 120,892 -0.17%
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 0.86% 6.42% 13.75% 8.41% 7.85% 10.97% 12.70% -
ROE 0.63% 1.95% 3.11% 1.48% 3.15% 2.87% 3.23% -
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 49.54 46.62 56.55 45.24 48.79 50.29 46.34 4.53%
EPS 0.64 3.58 5.78 2.66 3.22 4.94 5.04 -74.64%
DPS 4.50 0.00 0.00 6.00 6.00 0.00 0.00 -
NAPS 1.00 1.837 1.86 1.796 1.00 1.723 1.561 -25.62%
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 37.62 35.33 42.84 34.27 37.04 38.24 35.29 4.34%
EPS 0.48 2.71 4.38 2.01 2.39 3.76 3.84 -74.90%
DPS 3.42 0.00 0.00 4.54 4.56 0.00 0.00 -
NAPS 0.7594 1.392 1.4091 1.3604 0.7593 1.3102 1.1886 -25.75%
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 3.01 3.78 2.88 3.49 3.42 2.70 3.54 -10.22%
P/EPS 237.94 49.16 28.20 59.40 52.99 27.53 32.54 275.36%
EY 0.42 2.03 3.55 1.68 1.89 3.63 3.07 -73.35%
DY 3.02 0.00 0.00 3.80 3.59 0.00 0.00 -
P/NAPS 1.49 0.96 0.88 0.88 1.67 0.79 1.05 26.19%
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 3.11 3.39 2.88 3.56 3.24 3.40 3.02 1.97%
P/EPS 245.93 44.13 28.20 60.53 50.13 34.62 27.78 326.24%
EY 0.41 2.27 3.55 1.65 1.99 2.89 3.60 -76.41%
DY 2.92 0.00 0.00 3.73 3.80 0.00 0.00 -
P/NAPS 1.54 0.86 0.88 0.90 1.58 0.99 0.90 42.92%

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