[UNIMECH] QoQ TTM 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- 0.52%
YoY- 10.2%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 227,152 224,256 221,300 221,284 219,129 214,713 202,250 8.02%
PBT 32,471 34,827 34,660 34,157 33,983 33,673 32,105 0.75%
Tax -8,560 -8,938 -9,028 -8,839 -8,783 -9,786 -9,150 -4.33%
NP 23,911 25,889 25,632 25,318 25,200 23,887 22,955 2.74%
-
NP to SH 20,597 22,529 22,293 21,991 21,877 21,072 20,304 0.95%
-
Tax Rate 26.36% 25.66% 26.05% 25.88% 25.85% 29.06% 28.50% -
Total Cost 203,241 198,367 195,668 195,966 193,929 190,826 179,295 8.69%
-
Net Worth 120,545 208,015 188,713 182,383 178,367 173,284 174,815 -21.89%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 14,489 7,256 7,256 7,256 6,040 6,040 6,040 78.91%
Div Payout % 70.35% 32.21% 32.55% 33.00% 27.61% 28.67% 29.75% -
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 120,545 208,015 188,713 182,383 178,367 173,284 174,815 -21.89%
NOSH 120,545 120,728 120,892 120,943 120,845 120,336 120,645 -0.05%
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% 11.54% 11.58% 11.44% 11.50% 11.13% 11.35% -
ROE 17.09% 10.83% 11.81% 12.06% 12.27% 12.16% 11.61% -
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 188.44 185.75 183.05 182.96 181.33 178.43 167.64 8.08%
EPS 17.09 18.66 18.44 18.18 18.10 17.51 16.83 1.02%
DPS 12.00 6.00 6.00 6.00 5.00 5.00 5.00 78.97%
NAPS 1.00 1.723 1.561 1.508 1.476 1.44 1.449 -21.85%
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 154.82 152.85 150.84 150.82 149.36 146.35 137.85 8.02%
EPS 14.04 15.36 15.19 14.99 14.91 14.36 13.84 0.95%
DPS 9.88 4.95 4.95 4.95 4.12 4.12 4.12 78.87%
NAPS 0.8216 1.4178 1.2862 1.2431 1.2157 1.1811 1.1915 -21.89%
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 0.73 0.90 0.65 0.65 0.57 0.61 28.55%
P/EPS 9.77 7.29 8.89 6.54 6.52 5.77 6.06 37.37%
EY 10.23 13.72 11.24 15.28 15.34 17.34 16.50 -27.22%
DY 7.19 4.41 3.66 5.04 4.24 4.95 4.90 29.03%
P/NAPS 1.67 0.79 1.05 0.79 0.80 0.70 0.70 78.26%
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 0.92 0.76 0.99 0.66 0.64 0.61 23.70%
P/EPS 9.25 9.16 7.59 9.95 6.57 6.51 6.12 31.60%
EY 10.81 10.91 13.17 10.05 15.21 15.36 16.34 -24.01%
DY 7.59 3.51 4.29 3.31 4.20 4.39 4.85 34.68%
P/NAPS 1.58 0.99 0.90 1.20 0.81 0.79 0.71 70.20%

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