[UNIMECH] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 34.17%
YoY- 20.02%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 163,212 105,448 49,442 193,498 141,997 96,696 49,408 121.32%
PBT 25,684 16,746 7,450 29,919 21,930 14,560 6,211 156.96%
Tax -7,078 -4,543 -2,046 -8,350 -5,642 -3,743 -1,736 154.56%
NP 18,606 12,203 5,404 21,569 16,288 10,817 4,475 157.89%
-
NP to SH 16,146 10,418 4,627 19,342 14,416 9,456 4,014 152.28%
-
Tax Rate 27.56% 27.13% 27.46% 27.91% 25.73% 25.71% 27.95% -
Total Cost 144,606 93,245 44,038 171,929 125,709 85,879 44,933 117.51%
-
Net Worth 173,638 174,315 167,441 166,533 161,611 159,731 153,563 8.51%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 6,040 - - - 4,419 -
Div Payout % - - 130.55% - - - 110.09% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 173,638 174,315 167,441 166,533 161,611 159,731 153,563 8.51%
NOSH 120,582 120,300 120,809 122,631 122,898 122,964 122,752 -1.17%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 11.40% 11.57% 10.93% 11.15% 11.47% 11.19% 9.06% -
ROE 9.30% 5.98% 2.76% 11.61% 8.92% 5.92% 2.61% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 135.35 87.65 40.93 157.79 115.54 78.64 40.25 123.95%
EPS 13.39 8.66 3.83 15.77 11.73 7.69 3.27 155.29%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 3.60 -
NAPS 1.44 1.449 1.386 1.358 1.315 1.299 1.251 9.80%
Adjusted Per Share Value based on latest NOSH - 121,867
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 111.24 71.87 33.70 131.89 96.78 65.91 33.68 121.29%
EPS 11.00 7.10 3.15 13.18 9.83 6.45 2.74 151.95%
DPS 0.00 0.00 4.12 0.00 0.00 0.00 3.01 -
NAPS 1.1835 1.1881 1.1413 1.1351 1.1015 1.0887 1.0467 8.50%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.01 1.02 0.92 0.88 0.78 0.83 0.89 -
P/RPS 0.75 1.16 2.25 0.56 0.68 1.06 2.21 -51.25%
P/EPS 7.54 11.78 24.02 5.58 6.65 10.79 27.22 -57.40%
EY 13.26 8.49 4.16 17.92 15.04 9.27 3.67 134.91%
DY 0.00 0.00 5.43 0.00 0.00 0.00 4.04 -
P/NAPS 0.70 0.70 0.66 0.65 0.59 0.64 0.71 -0.93%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 28/08/12 28/05/12 28/02/12 24/11/11 25/08/11 24/05/11 -
Price 1.14 1.03 0.89 0.85 0.86 0.77 0.85 -
P/RPS 0.84 1.18 2.17 0.54 0.74 0.98 2.11 -45.79%
P/EPS 8.51 11.89 23.24 5.39 7.33 10.01 25.99 -52.39%
EY 11.75 8.41 4.30 18.56 13.64 9.99 3.85 109.97%
DY 0.00 0.00 5.62 0.00 0.00 0.00 4.24 -
P/NAPS 0.79 0.71 0.64 0.63 0.65 0.59 0.68 10.48%

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