[UNIMECH] QoQ Cumulative 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- -78.33%
YoY- 2.46%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 227,152 168,339 107,619 51,597 219,129 163,212 105,448 66.56%
PBT 32,471 26,528 17,423 7,624 33,983 25,684 16,746 55.30%
Tax -8,560 -7,233 -4,788 -2,102 -8,783 -7,078 -4,543 52.37%
NP 23,911 19,295 12,635 5,522 25,200 18,606 12,203 56.39%
-
NP to SH 20,597 16,798 10,834 4,741 21,877 16,146 10,418 57.32%
-
Tax Rate 26.36% 27.27% 27.48% 27.57% 25.85% 27.56% 27.13% -
Total Cost 203,241 149,044 94,984 46,075 193,929 144,606 93,245 67.87%
-
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 - - 7,256 - - - -
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% 8.03% 5.74% 2.60% 12.38% 9.30% 5.98% -
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 187.97 138.60 89.00 42.66 181.62 135.35 87.65 66.06%
EPS 17.05 13.83 8.96 3.92 18.13 13.39 8.66 56.89%
DPS 6.00 0.00 0.00 6.00 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 143.07 106.03 67.78 32.50 138.02 102.80 66.42 66.55%
EPS 12.97 10.58 6.82 2.99 13.78 10.17 6.56 57.33%
DPS 4.57 0.00 0.00 4.57 0.00 0.00 0.00 -
NAPS 1.3541 1.3181 1.1888 1.1487 1.1133 1.0937 1.0979 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 0.98 1.84 2.79 0.65 0.75 1.16 -16.15%
P/EPS 9.80 9.83 18.30 30.36 6.51 7.54 11.78 -11.51%
EY 10.21 10.17 5.46 3.29 15.37 13.26 8.49 13.04%
DY 3.59 0.00 0.00 5.04 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 1.23 1.57 4.24 0.66 0.84 1.18 -20.22%
P/EPS 9.27 12.36 15.63 46.17 6.56 8.51 11.89 -15.25%
EY 10.79 8.09 6.40 2.17 15.24 11.75 8.41 18.01%
DY 3.80 0.00 0.00 3.31 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