[UNIMECH] YoY Annual (Unaudited) Result on 31-Dec-2011 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
YoY- 20.02%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 238,250 227,152 219,129 193,498 158,242 120,091 123,706 11.53%
PBT 26,564 32,471 33,983 29,919 24,217 18,875 19,936 4.89%
Tax -8,520 -8,560 -8,783 -8,350 -6,036 -4,338 -5,928 6.22%
NP 18,044 23,911 25,200 21,569 18,181 14,537 14,008 4.30%
-
NP to SH 15,213 20,597 21,877 19,342 16,116 13,427 12,826 2.88%
-
Tax Rate 32.07% 26.36% 25.85% 27.91% 24.92% 22.98% 29.74% -
Total Cost 220,206 203,241 193,929 171,929 140,061 105,554 109,698 12.30%
-
Net Worth 225,752 214,982 176,755 166,533 149,670 138,226 125,552 10.26%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 5,409 7,250 - - - - 4,923 1.58%
Div Payout % 35.56% 35.20% - - - - 38.39% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 225,752 214,982 176,755 166,533 149,670 138,226 125,552 10.26%
NOSH 120,209 120,844 120,652 122,631 122,882 122,976 123,090 -0.39%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 7.57% 10.53% 11.50% 11.15% 11.49% 12.10% 11.32% -
ROE 6.74% 9.58% 12.38% 11.61% 10.77% 9.71% 10.22% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 198.20 187.97 181.62 157.79 128.78 97.65 100.50 11.97%
EPS 12.66 17.05 18.13 15.77 13.11 10.91 10.42 3.29%
DPS 4.50 6.00 0.00 0.00 0.00 0.00 4.00 1.98%
NAPS 1.878 1.779 1.465 1.358 1.218 1.124 1.02 10.70%
Adjusted Per Share Value based on latest NOSH - 121,867
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 150.06 143.07 138.02 121.87 99.67 75.64 77.92 11.53%
EPS 9.58 12.97 13.78 12.18 10.15 8.46 8.08 2.87%
DPS 3.41 4.57 0.00 0.00 0.00 0.00 3.10 1.60%
NAPS 1.4219 1.3541 1.1133 1.0489 0.9427 0.8706 0.7908 10.26%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.49 1.67 1.18 0.88 0.88 0.77 0.67 -
P/RPS 0.75 0.89 0.65 0.56 0.68 0.79 0.67 1.89%
P/EPS 11.77 9.80 6.51 5.58 6.71 7.05 6.43 10.59%
EY 8.49 10.21 15.37 17.92 14.90 14.18 15.55 -9.59%
DY 3.02 3.59 0.00 0.00 0.00 0.00 5.97 -10.73%
P/NAPS 0.79 0.94 0.81 0.65 0.72 0.69 0.66 3.04%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 27/02/14 27/02/13 28/02/12 28/02/11 25/02/10 27/02/09 -
Price 1.54 1.58 1.19 0.85 0.85 0.78 0.70 -
P/RPS 0.78 0.84 0.66 0.54 0.66 0.80 0.70 1.81%
P/EPS 12.17 9.27 6.56 5.39 6.48 7.14 6.72 10.39%
EY 8.22 10.79 15.24 18.56 15.43 14.00 14.89 -9.42%
DY 2.92 3.80 0.00 0.00 0.00 0.00 5.71 -10.57%
P/NAPS 0.82 0.89 0.81 0.63 0.70 0.69 0.69 2.91%

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