[UNIMECH] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -13.32%
YoY- 2.46%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 227,152 224,452 215,238 206,388 219,129 217,616 210,896 5.06%
PBT 32,471 35,370 34,846 30,496 33,983 34,245 33,492 -2.03%
Tax -8,560 -9,644 -9,576 -8,408 -8,783 -9,437 -9,086 -3.88%
NP 23,911 25,726 25,270 22,088 25,200 24,808 24,406 -1.35%
-
NP to SH 20,597 22,397 21,668 18,964 21,877 21,528 20,836 -0.76%
-
Tax Rate 26.36% 27.27% 27.48% 27.57% 25.85% 27.56% 27.13% -
Total Cost 203,241 198,725 189,968 184,300 193,929 192,808 186,490 5.88%
-
Net Worth 214,982 209,276 188,748 182,383 176,755 173,638 174,315 14.95%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 7,250 - - 29,026 - - - -
Div Payout % 35.20% - - 153.06% - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 214,982 209,276 188,748 182,383 176,755 173,638 174,315 14.95%
NOSH 120,844 121,460 120,915 120,943 120,652 120,582 120,300 0.30%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.53% 11.46% 11.74% 10.70% 11.50% 11.40% 11.57% -
ROE 9.58% 10.70% 11.48% 10.40% 12.38% 12.40% 11.95% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 187.97 184.79 178.01 170.65 181.62 180.47 175.31 4.74%
EPS 17.05 18.44 17.92 15.68 18.13 17.85 17.32 -1.03%
DPS 6.00 0.00 0.00 24.00 0.00 0.00 0.00 -
NAPS 1.779 1.723 1.561 1.508 1.465 1.44 1.449 14.61%
Adjusted Per Share Value based on latest NOSH - 120,943
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 154.82 152.98 146.70 140.67 149.36 148.32 143.74 5.06%
EPS 14.04 15.27 14.77 12.93 14.91 14.67 14.20 -0.75%
DPS 4.94 0.00 0.00 19.78 0.00 0.00 0.00 -
NAPS 1.4653 1.4264 1.2865 1.2431 1.2047 1.1835 1.1881 14.96%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.67 1.36 1.64 1.19 1.18 1.01 1.02 -
P/RPS 0.89 0.74 0.92 0.70 0.65 0.56 0.58 32.93%
P/EPS 9.80 7.38 9.15 7.59 6.51 5.66 5.89 40.28%
EY 10.21 13.56 10.93 13.18 15.37 17.68 16.98 -28.69%
DY 3.59 0.00 0.00 20.17 0.00 0.00 0.00 -
P/NAPS 0.94 0.79 1.05 0.79 0.81 0.70 0.70 21.65%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 29/08/13 29/05/13 27/02/13 29/11/12 28/08/12 -
Price 1.58 1.71 1.40 1.81 1.19 1.14 1.03 -
P/RPS 0.84 0.93 0.79 1.06 0.66 0.63 0.59 26.47%
P/EPS 9.27 9.27 7.81 11.54 6.56 6.39 5.95 34.28%
EY 10.79 10.78 12.80 8.66 15.24 15.66 16.82 -25.55%
DY 3.80 0.00 0.00 13.26 0.00 0.00 0.00 -
P/NAPS 0.89 0.99 0.90 1.20 0.81 0.79 0.71 16.20%

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