[UNIMECH] YoY Cumulative 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- 135.58%
YoY- 19.97%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 122,430 107,619 105,448 96,696 72,271 56,962 64,169 11.36%
PBT 18,992 17,423 16,746 14,560 11,646 9,425 10,536 10.31%
Tax -5,060 -4,788 -4,543 -3,743 -2,942 -2,476 -3,115 8.41%
NP 13,932 12,635 12,203 10,817 8,704 6,949 7,421 11.06%
-
NP to SH 10,151 10,834 10,418 9,456 7,882 6,364 6,807 6.88%
-
Tax Rate 26.64% 27.48% 27.13% 25.71% 25.26% 26.27% 29.57% -
Total Cost 108,498 94,984 93,245 85,879 63,567 50,013 56,748 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 7,216 - - - - - 4,932 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 4.54% 5.74% 5.98% 5.92% 4.96% 4.74% 5.52% -
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 101.79 89.00 87.65 78.64 53.55 46.27 52.04 11.82%
EPS 8.44 8.96 8.66 7.69 5.84 5.17 5.52 7.32%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 4.00 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 77.11 67.78 66.42 60.90 45.52 35.88 40.42 11.36%
EPS 6.39 6.82 6.56 5.96 4.96 4.01 4.29 6.86%
DPS 4.55 0.00 0.00 0.00 0.00 0.00 3.11 6.54%
NAPS 1.409 1.1888 1.0979 1.0061 1.0005 0.8451 0.7767 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 1.60 1.84 1.16 1.06 1.46 1.69 1.44 1.77%
P/EPS 19.31 18.30 11.78 10.79 13.36 15.09 13.59 6.02%
EY 5.18 5.46 8.49 9.27 7.49 6.63 7.36 -5.68%
DY 3.68 0.00 0.00 0.00 0.00 0.00 5.33 -5.98%
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 1.60 1.57 1.18 0.98 1.61 1.66 1.38 2.49%
P/EPS 19.31 15.63 11.89 10.01 14.73 14.89 13.04 6.75%
EY 5.18 6.40 8.41 9.99 6.79 6.71 7.67 -6.32%
DY 3.68 0.00 0.00 0.00 0.00 0.00 5.56 -6.64%
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