[UNIMECH] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 1.06%
YoY- 6.91%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 241,963 229,966 227,152 224,256 221,300 221,284 219,129 6.85%
PBT 34,040 31,121 32,471 34,827 34,660 34,157 33,983 0.11%
Tax -8,832 -8,154 -8,560 -8,938 -9,028 -8,839 -8,783 0.37%
NP 25,208 22,967 23,911 25,889 25,632 25,318 25,200 0.02%
-
NP to SH 19,914 19,055 20,597 22,529 22,293 21,991 21,877 -6.09%
-
Tax Rate 25.95% 26.20% 26.36% 25.66% 26.05% 25.88% 25.85% -
Total Cost 216,755 206,999 203,241 198,367 195,668 195,966 193,929 7.72%
-
Net Worth 223,714 215,992 120,545 208,015 188,713 182,383 178,367 16.34%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 14,448 14,448 14,489 7,256 7,256 7,256 6,040 79.14%
Div Payout % 72.55% 75.83% 70.35% 32.21% 32.55% 33.00% 27.61% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 223,714 215,992 120,545 208,015 188,713 182,383 178,367 16.34%
NOSH 120,276 120,263 120,545 120,728 120,892 120,943 120,845 -0.31%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.42% 9.99% 10.53% 11.54% 11.58% 11.44% 11.50% -
ROE 8.90% 8.82% 17.09% 10.83% 11.81% 12.06% 12.27% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 201.17 191.22 188.44 185.75 183.05 182.96 181.33 7.18%
EPS 16.56 15.84 17.09 18.66 18.44 18.18 18.10 -5.77%
DPS 12.00 12.00 12.00 6.00 6.00 6.00 5.00 79.54%
NAPS 1.86 1.796 1.00 1.723 1.561 1.508 1.476 16.71%
Adjusted Per Share Value based on latest NOSH - 120,728
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 164.92 156.74 154.82 152.85 150.84 150.82 149.36 6.84%
EPS 13.57 12.99 14.04 15.36 15.19 14.99 14.91 -6.10%
DPS 9.85 9.85 9.88 4.95 4.95 4.95 4.12 79.08%
NAPS 1.5248 1.4722 0.8216 1.4178 1.2862 1.2431 1.2157 16.35%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.63 1.58 1.67 1.36 1.64 1.19 1.18 -
P/RPS 0.81 0.83 0.89 0.73 0.90 0.65 0.65 15.84%
P/EPS 9.84 9.97 9.77 7.29 8.89 6.54 6.52 31.67%
EY 10.16 10.03 10.23 13.72 11.24 15.28 15.34 -24.07%
DY 7.36 7.59 7.19 4.41 3.66 5.04 4.24 44.58%
P/NAPS 0.88 0.88 1.67 0.79 1.05 0.79 0.80 6.57%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 27/11/13 29/08/13 29/05/13 27/02/13 -
Price 1.63 1.61 1.58 1.71 1.40 1.81 1.19 -
P/RPS 0.81 0.84 0.84 0.92 0.76 0.99 0.66 14.67%
P/EPS 9.84 10.16 9.25 9.16 7.59 9.95 6.57 31.00%
EY 10.16 9.84 10.81 10.91 13.17 10.05 15.21 -23.64%
DY 7.36 7.45 7.59 3.51 4.29 3.31 4.20 45.50%
P/NAPS 0.88 0.90 1.58 0.99 0.90 1.20 0.81 5.69%

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