[UNIMECH] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -76.08%
YoY- 15.27%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 219,129 163,212 105,448 49,442 193,498 141,997 96,696 72.10%
PBT 33,983 25,684 16,746 7,450 29,919 21,930 14,560 75.50%
Tax -8,783 -7,078 -4,543 -2,046 -8,350 -5,642 -3,743 76.12%
NP 25,200 18,606 12,203 5,404 21,569 16,288 10,817 75.28%
-
NP to SH 21,877 16,146 10,418 4,627 19,342 14,416 9,456 74.48%
-
Tax Rate 25.85% 27.56% 27.13% 27.46% 27.91% 25.73% 25.71% -
Total Cost 193,929 144,606 93,245 44,038 171,929 125,709 85,879 71.69%
-
Net Worth 176,755 173,638 174,315 167,441 166,533 161,611 159,731 6.95%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - 6,040 - - - -
Div Payout % - - - 130.55% - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 176,755 173,638 174,315 167,441 166,533 161,611 159,731 6.95%
NOSH 120,652 120,582 120,300 120,809 122,631 122,898 122,964 -1.25%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.50% 11.40% 11.57% 10.93% 11.15% 11.47% 11.19% -
ROE 12.38% 9.30% 5.98% 2.76% 11.61% 8.92% 5.92% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 181.62 135.35 87.65 40.93 157.79 115.54 78.64 74.27%
EPS 18.13 13.39 8.66 3.83 15.77 11.73 7.69 76.67%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.465 1.44 1.449 1.386 1.358 1.315 1.299 8.30%
Adjusted Per Share Value based on latest NOSH - 120,809
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 149.36 111.24 71.87 33.70 131.89 96.78 65.91 72.09%
EPS 14.91 11.00 7.10 3.15 13.18 9.83 6.45 74.38%
DPS 0.00 0.00 0.00 4.12 0.00 0.00 0.00 -
NAPS 1.2047 1.1835 1.1881 1.1413 1.1351 1.1015 1.0887 6.94%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.18 1.01 1.02 0.92 0.88 0.78 0.83 -
P/RPS 0.65 0.75 1.16 2.25 0.56 0.68 1.06 -27.71%
P/EPS 6.51 7.54 11.78 24.02 5.58 6.65 10.79 -28.48%
EY 15.37 13.26 8.49 4.16 17.92 15.04 9.27 39.87%
DY 0.00 0.00 0.00 5.43 0.00 0.00 0.00 -
P/NAPS 0.81 0.70 0.70 0.66 0.65 0.59 0.64 16.92%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 28/08/12 28/05/12 28/02/12 24/11/11 25/08/11 -
Price 1.19 1.14 1.03 0.89 0.85 0.86 0.77 -
P/RPS 0.66 0.84 1.18 2.17 0.54 0.74 0.98 -23.07%
P/EPS 6.56 8.51 11.89 23.24 5.39 7.33 10.01 -24.45%
EY 15.24 11.75 8.41 4.30 18.56 13.64 9.99 32.34%
DY 0.00 0.00 0.00 5.62 0.00 0.00 0.00 -
P/NAPS 0.81 0.79 0.71 0.64 0.63 0.65 0.59 23.40%

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