[UNIMECH] YoY Annualized 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- 1.02%
YoY- 20.1%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 271,740 227,852 225,956 242,564 217,644 206,388 197,768 5.43%
PBT 32,420 23,824 23,680 27,716 25,096 30,496 29,800 1.41%
Tax -12,140 -9,028 -7,460 -7,816 -6,784 -8,408 -8,184 6.78%
NP 20,280 14,796 16,220 19,900 18,312 22,088 21,616 -1.05%
-
NP to SH 15,876 12,132 13,272 15,368 12,796 18,964 18,508 -2.52%
-
Tax Rate 37.45% 37.89% 31.50% 28.20% 27.03% 27.57% 27.46% -
Total Cost 251,460 213,056 209,736 222,664 199,332 184,300 176,152 6.10%
-
Net Worth 241,652 247,114 237,034 228,610 215,992 182,383 167,441 6.30%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 14,939 14,916 16,709 21,477 28,863 29,026 24,161 -7.69%
Div Payout % 94.10% 122.95% 125.90% 139.75% 225.56% 153.06% 130.55% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 241,652 247,114 237,034 228,610 215,992 182,383 167,441 6.30%
NOSH 131,845 124,303 119,352 119,316 120,263 120,943 120,809 1.46%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 7.46% 6.49% 7.18% 8.20% 8.41% 10.70% 10.93% -
ROE 6.57% 4.91% 5.60% 6.72% 5.92% 10.40% 11.05% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 218.27 183.30 189.32 203.29 180.97 170.65 163.70 4.90%
EPS 12.76 9.76 11.12 12.88 10.64 15.68 15.32 -3.00%
DPS 12.00 12.00 14.00 18.00 24.00 24.00 20.00 -8.15%
NAPS 1.941 1.988 1.986 1.916 1.796 1.508 1.386 5.77%
Adjusted Per Share Value based on latest NOSH - 119,316
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 185.21 155.30 154.01 165.33 148.34 140.67 134.80 5.43%
EPS 10.82 8.27 9.05 10.47 8.72 12.93 12.61 -2.51%
DPS 10.18 10.17 11.39 14.64 19.67 19.78 16.47 -7.70%
NAPS 1.6471 1.6843 1.6156 1.5582 1.4722 1.2431 1.1413 6.30%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.97 1.08 1.16 1.40 1.58 1.19 0.92 -
P/RPS 0.44 0.59 0.61 0.69 0.87 0.70 0.56 -3.93%
P/EPS 7.61 11.07 10.43 10.87 14.85 7.59 6.01 4.01%
EY 13.15 9.04 9.59 9.20 6.73 13.18 16.65 -3.85%
DY 12.37 11.11 12.07 12.86 15.19 20.17 21.74 -8.96%
P/NAPS 0.50 0.54 0.58 0.73 0.88 0.79 0.66 -4.51%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 25/05/17 30/05/16 28/05/15 29/05/14 29/05/13 28/05/12 -
Price 0.995 1.16 1.13 1.44 1.61 1.81 0.89 -
P/RPS 0.46 0.63 0.60 0.71 0.89 1.06 0.54 -2.63%
P/EPS 7.80 11.89 10.16 11.18 15.13 11.54 5.81 5.02%
EY 12.82 8.41 9.84 8.94 6.61 8.66 17.21 -4.78%
DY 12.06 10.34 12.39 12.50 14.91 13.26 22.47 -9.84%
P/NAPS 0.51 0.58 0.57 0.75 0.90 1.20 0.64 -3.71%

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