[UNIMECH] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 14.26%
YoY- 3.99%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 232,676 232,586 244,860 215,238 210,896 193,392 144,542 8.25%
PBT 24,942 24,850 37,984 34,846 33,492 29,120 23,292 1.14%
Tax -6,866 -6,720 -10,120 -9,576 -9,086 -7,486 -5,884 2.60%
NP 18,076 18,130 27,864 25,270 24,406 21,634 17,408 0.62%
-
NP to SH 15,850 15,278 20,302 21,668 20,836 18,912 15,764 0.09%
-
Tax Rate 27.53% 27.04% 26.64% 27.48% 27.13% 25.71% 25.26% -
Total Cost 214,600 214,456 216,996 189,968 186,490 171,758 127,134 9.10%
-
Net Worth 244,314 232,496 223,706 188,748 174,315 159,731 158,854 7.43%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 8,354 10,692 14,432 - - - - -
Div Payout % 52.71% 69.98% 71.09% - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 244,314 232,496 223,706 188,748 174,315 159,731 158,854 7.43%
NOSH 119,352 118,802 120,272 120,915 120,300 122,964 134,965 -2.02%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.77% 7.79% 11.38% 11.74% 11.57% 11.19% 12.04% -
ROE 6.49% 6.57% 9.08% 11.48% 11.95% 11.84% 9.92% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 194.95 195.78 203.59 178.01 175.31 157.27 107.10 10.48%
EPS 13.28 12.86 16.88 17.92 17.32 15.38 11.68 2.16%
DPS 7.00 9.00 12.00 0.00 0.00 0.00 0.00 -
NAPS 2.047 1.957 1.86 1.561 1.449 1.299 1.177 9.65%
Adjusted Per Share Value based on latest NOSH - 120,892
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 158.59 158.53 166.89 146.70 143.74 131.81 98.52 8.24%
EPS 10.80 10.41 13.84 14.77 14.20 12.89 10.74 0.09%
DPS 5.69 7.29 9.84 0.00 0.00 0.00 0.00 -
NAPS 1.6652 1.5847 1.5248 1.2865 1.1881 1.0887 1.0827 7.43%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.18 1.41 1.63 1.64 1.02 0.83 0.78 -
P/RPS 0.61 0.72 0.80 0.92 0.58 0.53 0.73 -2.94%
P/EPS 8.89 10.96 9.66 9.15 5.89 5.40 6.68 4.87%
EY 11.25 9.12 10.36 10.93 16.98 18.53 14.97 -4.64%
DY 5.93 6.38 7.36 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.72 0.88 1.05 0.70 0.64 0.66 -2.12%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 28/08/14 29/08/13 28/08/12 25/08/11 26/08/10 -
Price 1.10 1.31 1.63 1.40 1.03 0.77 0.86 -
P/RPS 0.56 0.67 0.80 0.79 0.59 0.49 0.80 -5.76%
P/EPS 8.28 10.19 9.66 7.81 5.95 5.01 7.36 1.98%
EY 12.07 9.82 10.36 12.80 16.82 19.97 13.58 -1.94%
DY 6.36 6.87 7.36 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.67 0.88 0.90 0.71 0.59 0.73 -4.89%

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