[UNIMECH] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 3.32%
YoY- 12.0%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 215,238 206,388 219,129 217,616 210,896 197,768 193,498 7.36%
PBT 34,846 30,496 33,983 34,245 33,492 29,800 29,919 10.70%
Tax -9,576 -8,408 -8,783 -9,437 -9,086 -8,184 -8,350 9.57%
NP 25,270 22,088 25,200 24,808 24,406 21,616 21,569 11.14%
-
NP to SH 21,668 18,964 21,877 21,528 20,836 18,508 19,342 7.87%
-
Tax Rate 27.48% 27.57% 25.85% 27.56% 27.13% 27.46% 27.91% -
Total Cost 189,968 184,300 193,929 192,808 186,490 176,152 171,929 6.88%
-
Net Worth 188,748 182,383 176,755 173,638 174,315 167,441 166,533 8.71%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 29,026 - - - 24,161 - -
Div Payout % - 153.06% - - - 130.55% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 188,748 182,383 176,755 173,638 174,315 167,441 166,533 8.71%
NOSH 120,915 120,943 120,652 120,582 120,300 120,809 122,631 -0.93%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 11.74% 10.70% 11.50% 11.40% 11.57% 10.93% 11.15% -
ROE 11.48% 10.40% 12.38% 12.40% 11.95% 11.05% 11.61% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 178.01 170.65 181.62 180.47 175.31 163.70 157.79 8.37%
EPS 17.92 15.68 18.13 17.85 17.32 15.32 15.77 8.90%
DPS 0.00 24.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 1.561 1.508 1.465 1.44 1.449 1.386 1.358 9.74%
Adjusted Per Share Value based on latest NOSH - 120,336
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 146.70 140.67 149.36 148.32 143.74 134.80 131.89 7.35%
EPS 14.77 12.93 14.91 14.67 14.20 12.61 13.18 7.89%
DPS 0.00 19.78 0.00 0.00 0.00 16.47 0.00 -
NAPS 1.2865 1.2431 1.2047 1.1835 1.1881 1.1413 1.1351 8.71%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.64 1.19 1.18 1.01 1.02 0.92 0.88 -
P/RPS 0.92 0.70 0.65 0.56 0.58 0.56 0.56 39.27%
P/EPS 9.15 7.59 6.51 5.66 5.89 6.01 5.58 39.09%
EY 10.93 13.18 15.37 17.68 16.98 16.65 17.92 -28.10%
DY 0.00 20.17 0.00 0.00 0.00 21.74 0.00 -
P/NAPS 1.05 0.79 0.81 0.70 0.70 0.66 0.65 37.71%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 29/05/13 27/02/13 29/11/12 28/08/12 28/05/12 28/02/12 -
Price 1.40 1.81 1.19 1.14 1.03 0.89 0.85 -
P/RPS 0.79 1.06 0.66 0.63 0.59 0.54 0.54 28.90%
P/EPS 7.81 11.54 6.56 6.39 5.95 5.81 5.39 28.07%
EY 12.80 8.66 15.24 15.66 16.82 17.21 18.56 -21.95%
DY 0.00 13.26 0.00 0.00 0.00 22.47 0.00 -
P/NAPS 0.90 1.20 0.81 0.79 0.71 0.64 0.63 26.87%

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