[UNIMECH] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 1.62%
YoY- 13.11%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 224,452 215,238 206,388 219,129 217,616 210,896 197,768 8.79%
PBT 35,370 34,846 30,496 33,983 34,245 33,492 29,800 12.09%
Tax -9,644 -9,576 -8,408 -8,783 -9,437 -9,086 -8,184 11.55%
NP 25,726 25,270 22,088 25,200 24,808 24,406 21,616 12.29%
-
NP to SH 22,397 21,668 18,964 21,877 21,528 20,836 18,508 13.54%
-
Tax Rate 27.27% 27.48% 27.57% 25.85% 27.56% 27.13% 27.46% -
Total Cost 198,725 189,968 184,300 193,929 192,808 186,490 176,152 8.36%
-
Net Worth 209,276 188,748 182,383 176,755 173,638 174,315 167,441 16.01%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 29,026 - - - 24,161 -
Div Payout % - - 153.06% - - - 130.55% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 209,276 188,748 182,383 176,755 173,638 174,315 167,441 16.01%
NOSH 121,460 120,915 120,943 120,652 120,582 120,300 120,809 0.35%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.46% 11.74% 10.70% 11.50% 11.40% 11.57% 10.93% -
ROE 10.70% 11.48% 10.40% 12.38% 12.40% 11.95% 11.05% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 184.79 178.01 170.65 181.62 180.47 175.31 163.70 8.40%
EPS 18.44 17.92 15.68 18.13 17.85 17.32 15.32 13.14%
DPS 0.00 0.00 24.00 0.00 0.00 0.00 20.00 -
NAPS 1.723 1.561 1.508 1.465 1.44 1.449 1.386 15.59%
Adjusted Per Share Value based on latest NOSH - 120,845
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 152.98 146.70 140.67 149.36 148.32 143.74 134.80 8.79%
EPS 15.27 14.77 12.93 14.91 14.67 14.20 12.61 13.59%
DPS 0.00 0.00 19.78 0.00 0.00 0.00 16.47 -
NAPS 1.4264 1.2865 1.2431 1.2047 1.1835 1.1881 1.1413 16.01%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.36 1.64 1.19 1.18 1.01 1.02 0.92 -
P/RPS 0.74 0.92 0.70 0.65 0.56 0.58 0.56 20.39%
P/EPS 7.38 9.15 7.59 6.51 5.66 5.89 6.01 14.65%
EY 13.56 10.93 13.18 15.37 17.68 16.98 16.65 -12.77%
DY 0.00 0.00 20.17 0.00 0.00 0.00 21.74 -
P/NAPS 0.79 1.05 0.79 0.81 0.70 0.70 0.66 12.72%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 29/08/13 29/05/13 27/02/13 29/11/12 28/08/12 28/05/12 -
Price 1.71 1.40 1.81 1.19 1.14 1.03 0.89 -
P/RPS 0.93 0.79 1.06 0.66 0.63 0.59 0.54 43.63%
P/EPS 9.27 7.81 11.54 6.56 6.39 5.95 5.81 36.50%
EY 10.78 12.80 8.66 15.24 15.66 16.82 17.21 -26.77%
DY 0.00 0.00 13.26 0.00 0.00 0.00 22.47 -
P/NAPS 0.99 0.90 1.20 0.81 0.79 0.71 0.64 33.71%

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