[UNIMECH] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -8.32%
YoY- -18.96%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 239,399 240,654 233,913 237,329 224,256 214,713 185,108 4.37%
PBT 18,658 20,884 18,936 29,621 34,827 33,673 28,605 -6.86%
Tax -7,420 -8,384 -6,819 -7,475 -8,938 -9,786 -7,053 0.84%
NP 11,238 12,500 12,117 22,146 25,889 23,887 21,552 -10.27%
-
NP to SH 8,570 9,910 10,688 18,257 22,529 21,072 18,999 -12.41%
-
Tax Rate 39.77% 40.15% 36.01% 25.24% 25.66% 29.06% 24.66% -
Total Cost 228,161 228,154 221,796 215,183 198,367 190,826 163,556 5.69%
-
Net Worth 247,806 246,202 235,785 221,004 208,015 173,284 161,445 7.39%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 7,487 8,307 10,794 14,448 7,256 6,040 4,419 9.17%
Div Payout % 87.37% 83.83% 101.00% 79.14% 32.21% 28.67% 23.26% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 247,806 246,202 235,785 221,004 208,015 173,284 161,445 7.39%
NOSH 125,662 119,400 118,247 120,307 120,728 120,336 122,772 0.38%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 4.69% 5.19% 5.18% 9.33% 11.54% 11.13% 11.64% -
ROE 3.46% 4.03% 4.53% 8.26% 10.83% 12.16% 11.77% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 190.51 201.55 197.82 197.27 185.75 178.43 150.77 3.97%
EPS 6.82 8.30 9.04 15.18 18.66 17.51 15.47 -12.74%
DPS 6.00 7.00 9.00 12.00 6.00 5.00 3.60 8.87%
NAPS 1.972 2.062 1.994 1.837 1.723 1.44 1.315 6.98%
Adjusted Per Share Value based on latest NOSH - 120,307
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 150.78 151.58 147.33 149.48 141.25 135.24 116.59 4.37%
EPS 5.40 6.24 6.73 11.50 14.19 13.27 11.97 -12.41%
DPS 4.72 5.23 6.80 9.10 4.57 3.80 2.78 9.21%
NAPS 1.5608 1.5507 1.4851 1.392 1.3102 1.0914 1.0169 7.39%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.04 1.13 1.25 1.76 1.36 1.01 0.78 -
P/RPS 0.55 0.56 0.63 0.89 0.73 0.57 0.52 0.93%
P/EPS 15.25 13.61 13.83 11.60 7.29 5.77 5.04 20.24%
EY 6.56 7.34 7.23 8.62 13.72 17.34 19.84 -16.82%
DY 5.77 6.19 7.20 6.82 4.41 4.95 4.62 3.77%
P/NAPS 0.53 0.55 0.63 0.96 0.79 0.70 0.59 -1.76%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 30/11/16 30/11/15 27/11/14 27/11/13 29/11/12 24/11/11 -
Price 1.07 1.11 1.38 1.58 1.71 1.14 0.86 -
P/RPS 0.56 0.55 0.70 0.80 0.92 0.64 0.57 -0.29%
P/EPS 15.69 13.37 15.27 10.41 9.16 6.51 5.56 18.85%
EY 6.37 7.48 6.55 9.60 10.91 15.36 17.99 -15.87%
DY 5.61 6.31 6.52 7.59 3.51 4.39 4.19 4.97%
P/NAPS 0.54 0.54 0.69 0.86 0.99 0.79 0.65 -3.04%

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