[UNIMECH] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 17.79%
YoY- 19.97%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 244,860 215,238 210,896 193,392 144,542 113,924 128,338 11.36%
PBT 37,984 34,846 33,492 29,120 23,292 18,850 21,072 10.31%
Tax -10,120 -9,576 -9,086 -7,486 -5,884 -4,952 -6,230 8.41%
NP 27,864 25,270 24,406 21,634 17,408 13,898 14,842 11.06%
-
NP to SH 20,302 21,668 20,836 18,912 15,764 12,728 13,614 6.88%
-
Tax Rate 26.64% 27.48% 27.13% 25.71% 25.26% 26.27% 29.57% -
Total Cost 216,996 189,968 186,490 171,758 127,134 100,026 113,496 11.40%
-
Net Worth 223,706 188,748 174,315 159,731 158,854 134,173 123,315 10.43%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 14,432 - - - - - 9,865 6.54%
Div Payout % 71.09% - - - - - 72.46% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 223,706 188,748 174,315 159,731 158,854 134,173 123,315 10.43%
NOSH 120,272 120,915 120,300 122,964 134,965 123,094 123,315 -0.41%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 11.38% 11.74% 11.57% 11.19% 12.04% 12.20% 11.56% -
ROE 9.08% 11.48% 11.95% 11.84% 9.92% 9.49% 11.04% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 203.59 178.01 175.31 157.27 107.10 92.55 104.07 11.82%
EPS 16.88 17.92 17.32 15.38 11.68 10.34 11.04 7.32%
DPS 12.00 0.00 0.00 0.00 0.00 0.00 8.00 6.98%
NAPS 1.86 1.561 1.449 1.299 1.177 1.09 1.00 10.89%
Adjusted Per Share Value based on latest NOSH - 123,122
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 166.89 146.70 143.74 131.81 98.52 77.65 87.47 11.36%
EPS 13.84 14.77 14.20 12.89 10.74 8.68 9.28 6.88%
DPS 9.84 0.00 0.00 0.00 0.00 0.00 6.72 6.55%
NAPS 1.5248 1.2865 1.1881 1.0887 1.0827 0.9145 0.8405 10.43%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.63 1.64 1.02 0.83 0.78 0.78 0.75 -
P/RPS 0.80 0.92 0.58 0.53 0.73 0.84 0.72 1.77%
P/EPS 9.66 9.15 5.89 5.40 6.68 7.54 6.79 6.04%
EY 10.36 10.93 16.98 18.53 14.97 13.26 14.72 -5.68%
DY 7.36 0.00 0.00 0.00 0.00 0.00 10.67 -5.99%
P/NAPS 0.88 1.05 0.70 0.64 0.66 0.72 0.75 2.69%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 29/08/13 28/08/12 25/08/11 26/08/10 26/08/09 28/08/08 -
Price 1.63 1.40 1.03 0.77 0.86 0.77 0.72 -
P/RPS 0.80 0.79 0.59 0.49 0.80 0.83 0.69 2.49%
P/EPS 9.66 7.81 5.95 5.01 7.36 7.45 6.52 6.76%
EY 10.36 12.80 16.82 19.97 13.58 13.43 15.33 -6.31%
DY 7.36 0.00 0.00 0.00 0.00 0.00 11.11 -6.62%
P/NAPS 0.88 0.90 0.71 0.59 0.73 0.71 0.72 3.39%

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