[UNIMECH] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 1.64%
YoY- 25.0%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 238,021 224,452 217,616 189,329 153,508 114,737 131,724 10.35%
PBT 31,570 35,370 34,245 29,240 23,389 17,938 21,485 6.62%
Tax -8,197 -9,644 -9,437 -7,522 -6,166 -4,650 -6,732 3.33%
NP 23,373 25,726 24,808 21,717 17,222 13,288 14,753 7.96%
-
NP to SH 19,277 22,397 21,528 19,221 15,377 12,170 13,536 6.06%
-
Tax Rate 25.96% 27.27% 27.56% 25.73% 26.36% 25.92% 31.33% -
Total Cost 214,648 198,725 192,808 167,612 136,285 101,449 116,970 10.64%
-
Net Worth 220,959 209,276 173,638 161,611 158,629 133,655 124,435 10.03%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 9,622 - - - - - - -
Div Payout % 49.92% - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 220,959 209,276 173,638 161,611 158,629 133,655 124,435 10.03%
NOSH 120,282 121,460 120,582 122,898 134,888 123,184 123,203 -0.39%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 9.82% 11.46% 11.40% 11.47% 11.22% 11.58% 11.20% -
ROE 8.72% 10.70% 12.40% 11.89% 9.69% 9.11% 10.88% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 197.88 184.79 180.47 154.05 113.80 93.14 106.92 10.79%
EPS 16.03 18.44 17.85 15.64 11.40 9.88 10.99 6.49%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.837 1.723 1.44 1.315 1.176 1.085 1.01 10.47%
Adjusted Per Share Value based on latest NOSH - 122,772
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 162.23 152.98 148.32 129.04 104.63 78.20 89.78 10.35%
EPS 13.14 15.27 14.67 13.10 10.48 8.30 9.23 6.06%
DPS 6.56 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.506 1.4264 1.1835 1.1015 1.0812 0.911 0.8481 10.03%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.76 1.36 1.01 0.78 0.91 0.76 0.72 -
P/RPS 0.89 0.74 0.56 0.51 0.80 0.82 0.67 4.84%
P/EPS 10.98 7.38 5.66 4.99 7.98 7.69 6.55 8.98%
EY 9.11 13.56 17.68 20.05 12.53 13.00 15.26 -8.23%
DY 4.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.79 0.70 0.59 0.77 0.70 0.71 5.15%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 27/11/13 29/11/12 24/11/11 24/11/10 25/11/09 26/11/08 -
Price 1.58 1.71 1.14 0.86 0.92 0.76 0.68 -
P/RPS 0.80 0.93 0.63 0.56 0.81 0.82 0.64 3.78%
P/EPS 9.86 9.27 6.39 5.50 8.07 7.69 6.19 8.06%
EY 10.14 10.78 15.66 18.19 12.39 13.00 16.16 -7.47%
DY 5.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.99 0.79 0.65 0.78 0.70 0.67 4.24%

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