[UNIMECH] YoY Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock

[UNIMECH] UNIMECH GROUP BHD

Announcement Date

24-May-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Mar-2011 [#1]

Profit Trend

QoQ- -75.09%

YoY- 37.65%

Quarter Report

UNIMECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Cumulative Result
Revenue	54,411	51,597	49,442	49,408	33,619	27,765	31,212	9.70%
YoY %	5.45%	4.36%	0.07%	46.96%	21.08%	-11.04%	-	-
Horiz. %	174.33%	165.31%	158.41%	158.30%	107.71%	88.96%	100.00%	-
PBT	6,274	7,624	7,450	6,211	4,508	3,540	4,970	3.95%
YoY %	-17.71%	2.34%	19.95%	37.78%	27.34%	-28.77%	-	-
Horiz. %	126.24%	153.40%	149.90%	124.97%	90.70%	71.23%	100.00%	-
Tax	-1,696	-2,102	-2,046	-1,736	-1,153	-898	-1,366	3.67%
YoY %	19.31%	-2.74%	-17.86%	-50.56%	-28.40%	34.26%	-	-
Horiz. %	124.16%	153.88%	149.78%	127.09%	84.41%	65.74%	100.00%	-
NP	4,578	5,522	5,404	4,475	3,355	2,642	3,604	4.06%
YoY %	-17.10%	2.18%	20.76%	33.38%	26.99%	-26.69%	-	-
Horiz. %	127.03%	153.22%	149.94%	124.17%	93.09%	73.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,199	4,741	4,627	4,014	2,916	2,464	3,287	-0.45%
YoY %	-32.52%	2.46%	15.27%	37.65%	18.34%	-25.04%	-	-
Horiz. %	97.32%	144.23%	140.77%	122.12%	88.71%	74.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.03%	27.57%	27.46%	27.95%	25.58%	25.37%	27.48%	-
YoY %	-1.96%	0.40%	-1.75%	9.27%	0.83%	-7.68%	-	-
Horiz. %	98.36%	100.33%	99.93%	101.71%	93.09%	92.32%	100.00%	-
Total Cost	49,833	46,075	44,038	44,933	30,264	25,123	27,608	10.33%
YoY %	8.16%	4.63%	-1.99%	48.47%	20.46%	-9.00%	-	-
Horiz. %	180.50%	166.89%	159.51%	162.75%	109.62%	91.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	215,992	182,383	167,441	153,563	154,304	129,359	119,864	10.30%
YoY %	18.43%	8.92%	9.04%	-0.48%	19.28%	7.92%	-	-
Horiz. %	180.20%	152.16%	139.69%	128.11%	128.73%	107.92%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Dividend
Div	7,215	7,256	6,040	4,419	4,994	4,558	4,942	6.50%
YoY %	-0.57%	20.13%	36.68%	-11.51%	9.57%	-7.77%	-	-
Horiz. %	145.99%	146.82%	122.22%	89.42%	101.05%	92.23%	100.00%	-
Div Payout %	225.56%	153.06%	130.55%	110.09%	171.30%	185.00%	150.38%	-
YoY %	47.37%	17.24%	18.58%	-35.73%	-7.41%	23.02%	-	-
Horiz. %	149.99%	101.78%	86.81%	73.21%	113.91%	123.02%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Equity
Net Worth	215,992	182,383	167,441	153,563	154,304	129,359	119,864	10.30%
YoY %	18.43%	8.92%	9.04%	-0.48%	19.28%	7.92%	-	-
Horiz. %	180.20%	152.16%	139.69%	128.11%	128.73%	107.92%	100.00%	-
NOSH	120,263	120,943	120,809	122,752	134,999	123,200	123,571	-0.45%
YoY %	-0.56%	0.11%	-1.58%	-9.07%	9.58%	-0.30%	-	-
Horiz. %	97.32%	97.87%	97.76%	99.34%	109.25%	99.70%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Ratio Analysis
NP Margin	8.41%	10.70%	10.93%	9.06%	9.98%	9.52%	11.55%	-
YoY %	-21.40%	-2.10%	20.64%	-9.22%	4.83%	-17.58%	-	-
Horiz. %	72.81%	92.64%	94.63%	78.44%	86.41%	82.42%	100.00%	-
ROE	1.48%	2.60%	2.76%	2.61%	1.89%	1.90%	2.74%	-
YoY %	-43.08%	-5.80%	5.75%	38.10%	-0.53%	-30.66%	-	-
Horiz. %	54.01%	94.89%	100.73%	95.26%	68.98%	69.34%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Per Share
RPS	45.24	42.66	40.93	40.25	24.90	22.54	25.26	10.19%
YoY %	6.05%	4.23%	1.69%	61.65%	10.47%	-10.77%	-	-
Horiz. %	179.10%	168.88%	162.03%	159.34%	98.57%	89.23%	100.00%	-
EPS	2.66	3.92	3.83	3.27	2.16	2.00	2.66	0.00%
YoY %	-32.14%	2.35%	17.13%	51.39%	8.00%	-24.81%	-	-
Horiz. %	100.00%	147.37%	143.98%	122.93%	81.20%	75.19%	100.00%	-
DPS	6.00	6.00	5.00	3.60	3.70	3.70	4.00	6.98%
YoY %	0.00%	20.00%	38.89%	-2.70%	0.00%	-7.50%	-	-
Horiz. %	150.00%	150.00%	125.00%	90.00%	92.50%	92.50%	100.00%	-
NAPS	1.796	1.508	1.386	1.251	1.143	1.05	0.97	10.80%
YoY %	19.10%	8.80%	10.79%	9.45%	8.86%	8.25%	-	-
Horiz. %	185.15%	155.46%	142.89%	128.97%	117.84%	108.25%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 122,752
RPS	34.27	32.50	31.14	31.12	21.17	17.49	19.66	9.69%
YoY %	5.45%	4.37%	0.06%	47.00%	21.04%	-11.04%	-	-
Horiz. %	174.31%	165.31%	158.39%	158.29%	107.68%	88.96%	100.00%	-
EPS	2.01	2.99	2.91	2.53	1.84	1.55	2.07	-0.48%
YoY %	-32.78%	2.75%	15.02%	37.50%	18.71%	-25.12%	-	-
Horiz. %	97.10%	144.44%	140.58%	122.22%	88.89%	74.88%	100.00%	-
DPS	4.54	4.57	3.80	2.78	3.15	2.87	3.11	6.50%
YoY %	-0.66%	20.26%	36.69%	-11.75%	9.76%	-7.72%	-	-
Horiz. %	145.98%	146.95%	122.19%	89.39%	101.29%	92.28%	100.00%	-
NAPS	1.3604	1.1487	1.0546	0.9672	0.9719	0.8148	0.755	10.30%
YoY %	18.43%	8.92%	9.04%	-0.48%	19.28%	7.92%	-	-
Horiz. %	180.19%	152.15%	139.68%	128.11%	128.73%	107.92%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	-
Price	1.58	1.19	0.92	0.89	0.81	0.66	0.80	-
P/RPS	3.49	2.79	2.25	2.21	3.25	2.93	3.17	1.61%
YoY %	25.09%	24.00%	1.81%	-32.00%	10.92%	-7.57%	-	-
Horiz. %	110.09%	88.01%	70.98%	69.72%	102.52%	92.43%	100.00%	-
P/EPS	59.40	30.36	24.02	27.22	37.50	33.00	30.08	12.00%
YoY %	95.65%	26.39%	-11.76%	-27.41%	13.64%	9.71%	-	-
Horiz. %	197.47%	100.93%	79.85%	90.49%	124.67%	109.71%	100.00%	-
EY	1.68	3.29	4.16	3.67	2.67	3.03	3.33	-10.77%
YoY %	-48.94%	-20.91%	13.35%	37.45%	-11.88%	-9.01%	-	-
Horiz. %	50.45%	98.80%	124.92%	110.21%	80.18%	90.99%	100.00%	-
DY	3.80	5.04	5.43	4.04	4.57	5.61	5.00	-4.46%
YoY %	-24.60%	-7.18%	34.41%	-11.60%	-18.54%	12.20%	-	-
Horiz. %	76.00%	100.80%	108.60%	80.80%	91.40%	112.20%	100.00%	-
P/NAPS	0.88	0.79	0.66	0.71	0.71	0.63	0.82	1.18%
YoY %	11.39%	19.70%	-7.04%	0.00%	12.70%	-23.17%	-	-
Horiz. %	107.32%	96.34%	80.49%	86.59%	86.59%	76.83%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	29/05/14	29/05/13	28/05/12	24/05/11	26/05/10	28/05/09	28/05/08	-
Price	1.61	1.81	0.89	0.85	0.80	0.78	0.79	-
P/RPS	3.56	4.24	2.17	2.11	3.21	3.46	3.13	2.16%
YoY %	-16.04%	95.39%	2.84%	-34.27%	-7.23%	10.54%	-	-
Horiz. %	113.74%	135.46%	69.33%	67.41%	102.56%	110.54%	100.00%	-
P/EPS	60.53	46.17	23.24	25.99	37.04	39.00	29.70	12.59%
YoY %	31.10%	98.67%	-10.58%	-29.83%	-5.03%	31.31%	-	-
Horiz. %	203.80%	155.45%	78.25%	87.51%	124.71%	131.31%	100.00%	-
EY	1.65	2.17	4.30	3.85	2.70	2.56	3.37	-11.21%
YoY %	-23.96%	-49.53%	11.69%	42.59%	5.47%	-24.04%	-	-
Horiz. %	48.96%	64.39%	127.60%	114.24%	80.12%	75.96%	100.00%	-
DY	3.73	3.31	5.62	4.24	4.63	4.74	5.06	-4.95%
YoY %	12.69%	-41.10%	32.55%	-8.42%	-2.32%	-6.32%	-	-
Horiz. %	73.72%	65.42%	111.07%	83.79%	91.50%	93.68%	100.00%	-
P/NAPS	0.90	1.20	0.64	0.68	0.70	0.74	0.81	1.77%
YoY %	-25.00%	87.50%	-5.88%	-2.86%	-5.41%	-8.64%	-	-
Horiz. %	111.11%	148.15%	79.01%	83.95%	86.42%	91.36%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos