[UNIMECH] QoQ TTM 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- 3.17%
YoY- 15.92%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 219,129 214,713 202,250 193,532 193,498 185,108 182,667 12.83%
PBT 33,983 33,673 32,105 31,158 29,919 28,605 27,131 16.11%
Tax -8,783 -9,786 -9,150 -8,660 -8,350 -7,053 -6,837 18.08%
NP 25,200 23,887 22,955 22,498 21,569 21,552 20,294 15.45%
-
NP to SH 21,877 21,072 20,304 19,955 19,342 18,999 17,690 15.14%
-
Tax Rate 25.85% 29.06% 28.50% 27.79% 27.91% 24.66% 25.20% -
Total Cost 193,929 190,826 179,295 171,034 171,929 163,556 162,373 12.50%
-
Net Worth 178,367 173,284 174,815 167,441 121,867 161,445 159,935 7.50%
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 6,040 6,040 6,040 4,419 4,419 4,419 23.04%
Div Payout % 27.61% 28.67% 29.75% 30.27% 22.85% 23.26% 24.98% -
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 178,367 173,284 174,815 167,441 121,867 161,445 159,935 7.50%
NOSH 120,845 120,336 120,645 120,809 121,867 122,772 123,122 -1.23%
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% 11.13% 11.35% 11.62% 11.15% 11.64% 11.11% -
ROE 12.27% 12.16% 11.61% 11.92% 15.87% 11.77% 11.06% -
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 181.33 178.43 167.64 160.20 158.78 150.77 148.36 14.24%
EPS 18.10 17.51 16.83 16.52 15.87 15.47 14.37 16.54%
DPS 5.00 5.00 5.00 5.00 3.60 3.60 3.59 24.58%
NAPS 1.476 1.44 1.449 1.386 1.00 1.315 1.299 8.84%
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 149.36 146.35 137.85 131.91 131.89 126.17 124.50 12.84%
EPS 14.91 14.36 13.84 13.60 13.18 12.95 12.06 15.11%
DPS 4.12 4.12 4.12 4.12 3.01 3.01 3.01 23.16%
NAPS 1.2157 1.1811 1.1915 1.1413 0.8306 1.1004 1.0901 7.50%
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 0.57 0.61 0.57 0.55 0.52 0.56 10.39%
P/EPS 6.52 5.77 6.06 5.57 5.54 5.04 5.78 8.32%
EY 15.34 17.34 16.50 17.95 18.04 19.84 17.31 -7.70%
DY 4.24 4.95 4.90 5.43 4.09 4.62 4.32 -1.23%
P/NAPS 0.80 0.70 0.70 0.66 0.88 0.59 0.64 15.96%
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 0.64 0.61 0.56 0.54 0.57 0.52 17.14%
P/EPS 6.57 6.51 6.12 5.39 5.36 5.56 5.36 14.46%
EY 15.21 15.36 16.34 18.56 18.67 17.99 18.66 -12.68%
DY 4.20 4.39 4.85 5.62 4.24 4.19 4.66 -6.66%
P/NAPS 0.81 0.79 0.71 0.64 0.85 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