[UNIMECH] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 30.03%
YoY- -31.3%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 203,233 176,859 176,005 174,179 178,516 168,339 163,212 3.72%
PBT 26,122 17,015 16,258 16,050 23,678 26,528 25,684 0.28%
Tax -8,362 -5,199 -4,448 -4,447 -6,148 -7,233 -7,078 2.81%
NP 17,760 11,816 11,810 11,603 17,530 19,295 18,606 -0.77%
-
NP to SH 14,145 10,258 10,313 9,933 14,458 16,798 16,146 -2.18%
-
Tax Rate 32.01% 30.56% 27.36% 27.71% 25.97% 27.27% 27.56% -
Total Cost 185,473 165,043 164,195 162,576 160,986 149,044 144,606 4.23%
-
Net Worth 214,874 246,692 246,127 236,918 220,959 209,276 173,638 3.61%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 1,964 3,752 4,177 5,346 7,216 - - -
Div Payout % 13.89% 36.59% 40.51% 53.83% 49.92% - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 214,874 246,692 246,127 236,918 220,959 209,276 173,638 3.61%
NOSH 158,768 125,097 119,363 118,815 120,282 121,460 120,582 4.68%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 8.74% 6.68% 6.71% 6.66% 9.82% 11.46% 11.40% -
ROE 6.58% 4.16% 4.19% 4.19% 6.54% 8.03% 9.30% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 155.21 141.38 147.45 146.60 148.41 138.60 135.35 2.30%
EPS 11.11 8.20 8.64 8.36 12.02 13.83 13.39 -3.06%
DPS 1.50 3.00 3.50 4.50 6.00 0.00 0.00 -
NAPS 1.641 1.972 2.062 1.994 1.837 1.723 1.44 2.20%
Adjusted Per Share Value based on latest NOSH - 118,247
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 128.01 111.39 110.86 109.71 112.44 106.03 102.80 3.72%
EPS 8.91 6.46 6.50 6.26 9.11 10.58 10.17 -2.17%
DPS 1.24 2.36 2.63 3.37 4.55 0.00 0.00 -
NAPS 1.3534 1.5538 1.5502 1.4922 1.3917 1.3181 1.0937 3.61%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.03 1.04 1.13 1.25 1.76 1.36 1.01 -
P/RPS 0.66 0.74 0.77 0.85 1.19 0.98 0.75 -2.10%
P/EPS 9.53 12.68 13.08 14.95 14.64 9.83 7.54 3.97%
EY 10.49 7.88 7.65 6.69 6.83 10.17 13.26 -3.82%
DY 1.46 2.88 3.10 3.60 3.41 0.00 0.00 -
P/NAPS 0.63 0.53 0.55 0.63 0.96 0.79 0.70 -1.73%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 28/11/17 30/11/16 30/11/15 27/11/14 27/11/13 29/11/12 -
Price 1.00 1.07 1.11 1.38 1.58 1.71 1.14 -
P/RPS 0.64 0.76 0.75 0.94 1.06 1.23 0.84 -4.42%
P/EPS 9.26 13.05 12.85 16.51 13.14 12.36 8.51 1.41%
EY 10.80 7.66 7.78 6.06 7.61 8.09 11.75 -1.39%
DY 1.50 2.80 3.15 3.26 3.80 0.00 0.00 -
P/NAPS 0.61 0.54 0.54 0.69 0.86 0.99 0.79 -4.21%

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