[UNIMECH] YoY 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 63,043 64,479 59,734 58,813 55,917 51,501 43,111 6.53%
PBT 2,650 3,883 2,886 5,943 8,299 7,989 6,675 -14.25%
Tax -2,902 -2,034 -2,372 -1,327 -1,705 -2,708 -1,411 12.75%
NP -252 1,849 514 4,616 6,594 5,281 5,264 -
-
NP to SH -1,648 531 755 3,799 5,731 4,926 4,583 -
-
Tax Rate 109.51% 52.38% 82.19% 22.33% 20.54% 33.90% 21.14% -
Total Cost 63,295 62,630 59,220 54,197 49,323 46,220 37,847 8.94%
-
Net Worth 245,562 233,994 120,568 120,545 178,367 121,867 123,031 12.19%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 3,758 4,130 5,425 7,232 - - - -
Div Payout % 0.00% 777.78% 718.62% 190.38% - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 245,562 233,994 120,568 120,545 178,367 121,867 123,031 12.19%
NOSH 130,051 118,000 120,568 120,545 120,845 121,867 123,031 0.92%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -0.40% 2.87% 0.86% 7.85% 11.79% 10.25% 12.21% -
ROE -0.67% 0.23% 0.63% 3.15% 3.21% 4.04% 3.73% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 50.32 54.64 49.54 48.79 46.27 42.26 35.04 6.21%
EPS -1.53 0.45 0.64 3.22 4.74 4.04 4.56 -
DPS 3.00 3.50 4.50 6.00 0.00 0.00 0.00 -
NAPS 1.96 1.983 1.00 1.00 1.476 1.00 1.00 11.85%
Adjusted Per Share Value based on latest NOSH - 120,545
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 39.71 40.61 37.62 37.04 35.22 32.44 27.15 6.53%
EPS -1.04 0.33 0.48 2.39 3.61 3.10 2.89 -
DPS 2.37 2.60 3.42 4.56 0.00 0.00 0.00 -
NAPS 1.5467 1.4738 0.7594 0.7593 1.1234 0.7676 0.7749 12.19%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.03 1.27 1.49 1.67 1.18 0.88 0.88 -
P/RPS 2.05 2.32 3.01 3.42 2.55 2.08 2.51 -3.31%
P/EPS -78.30 282.22 237.94 52.99 24.88 21.77 23.62 -
EY -1.28 0.35 0.42 1.89 4.02 4.59 4.23 -
DY 2.91 2.76 3.02 3.59 0.00 0.00 0.00 -
P/NAPS 0.53 0.64 1.49 1.67 0.80 0.88 0.88 -8.09%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 27/02/14 27/02/13 28/02/12 28/02/11 -
Price 1.10 1.16 1.54 1.58 1.19 0.85 0.85 -
P/RPS 2.19 2.12 3.11 3.24 2.57 2.01 2.43 -1.71%
P/EPS -83.63 257.78 245.93 50.13 25.09 21.03 22.82 -
EY -1.20 0.39 0.41 1.99 3.99 4.76 4.38 -
DY 2.73 3.02 2.92 3.80 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 1.54 1.58 0.81 0.85 0.85 -6.71%

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