[UNIMECH] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -4.31%
YoY- 15.27%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 242,564 217,644 206,388 197,768 197,632 134,476 111,060 13.89%
PBT 27,716 25,096 30,496 29,800 24,844 18,032 14,160 11.83%
Tax -7,816 -6,784 -8,408 -8,184 -6,944 -4,612 -3,592 13.82%
NP 19,900 18,312 22,088 21,616 17,900 13,420 10,568 11.11%
-
NP to SH 15,368 12,796 18,964 18,508 16,056 11,664 9,856 7.68%
-
Tax Rate 28.20% 27.03% 27.57% 27.46% 27.95% 25.58% 25.37% -
Total Cost 222,664 199,332 184,300 176,152 179,732 121,056 100,492 14.17%
-
Net Worth 228,610 215,992 182,383 167,441 153,563 154,304 129,359 9.95%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 21,477 28,863 29,026 24,161 17,676 19,979 18,233 2.76%
Div Payout % 139.75% 225.56% 153.06% 130.55% 110.09% 171.30% 185.00% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 228,610 215,992 182,383 167,441 153,563 154,304 129,359 9.95%
NOSH 119,316 120,263 120,943 120,809 122,752 134,999 123,200 -0.53%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 8.20% 8.41% 10.70% 10.93% 9.06% 9.98% 9.52% -
ROE 6.72% 5.92% 10.40% 11.05% 10.46% 7.56% 7.62% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 203.29 180.97 170.65 163.70 161.00 99.61 90.15 14.50%
EPS 12.88 10.64 15.68 15.32 13.08 8.64 8.00 8.25%
DPS 18.00 24.00 24.00 20.00 14.40 14.80 14.80 3.31%
NAPS 1.916 1.796 1.508 1.386 1.251 1.143 1.05 10.53%
Adjusted Per Share Value based on latest NOSH - 120,809
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 165.33 148.34 140.67 134.80 134.70 91.66 75.70 13.89%
EPS 10.47 8.72 12.93 12.61 10.94 7.95 6.72 7.66%
DPS 14.64 19.67 19.78 16.47 12.05 13.62 12.43 2.76%
NAPS 1.5582 1.4722 1.2431 1.1413 1.0467 1.0517 0.8817 9.95%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.40 1.58 1.19 0.92 0.89 0.81 0.66 -
P/RPS 0.69 0.87 0.70 0.56 0.55 0.81 0.73 -0.93%
P/EPS 10.87 14.85 7.59 6.01 6.80 9.38 8.25 4.70%
EY 9.20 6.73 13.18 16.65 14.70 10.67 12.12 -4.48%
DY 12.86 15.19 20.17 21.74 16.18 18.27 22.42 -8.84%
P/NAPS 0.73 0.88 0.79 0.66 0.71 0.71 0.63 2.48%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 29/05/14 29/05/13 28/05/12 24/05/11 26/05/10 28/05/09 -
Price 1.44 1.61 1.81 0.89 0.85 0.80 0.78 -
P/RPS 0.71 0.89 1.06 0.54 0.53 0.80 0.87 -3.32%
P/EPS 11.18 15.13 11.54 5.81 6.50 9.26 9.75 2.30%
EY 8.94 6.61 8.66 17.21 15.39 10.80 10.26 -2.26%
DY 12.50 14.91 13.26 22.47 16.94 18.50 18.97 -6.71%
P/NAPS 0.75 0.90 1.20 0.64 0.68 0.70 0.74 0.22%

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