[UNIMECH] YoY Cumulative 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- -76.08%
YoY- 15.27%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 60,641 54,411 51,597 49,442 49,408 33,619 27,765 13.89%
PBT 6,929 6,274 7,624 7,450 6,211 4,508 3,540 11.83%
Tax -1,954 -1,696 -2,102 -2,046 -1,736 -1,153 -898 13.82%
NP 4,975 4,578 5,522 5,404 4,475 3,355 2,642 11.11%
-
NP to SH 3,842 3,199 4,741 4,627 4,014 2,916 2,464 7.68%
-
Tax Rate 28.20% 27.03% 27.57% 27.46% 27.95% 25.58% 25.37% -
Total Cost 55,666 49,833 46,075 44,038 44,933 30,264 25,123 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 5,369 7,215 7,256 6,040 4,419 4,994 4,558 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 1.68% 1.48% 2.60% 2.76% 2.61% 1.89% 1.90% -
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 50.82 45.24 42.66 40.93 40.25 24.90 22.54 14.50%
EPS 3.22 2.66 3.92 3.83 3.27 2.16 2.00 8.25%
DPS 4.50 6.00 6.00 5.00 3.60 3.70 3.70 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 38.19 34.27 32.50 31.14 31.12 21.17 17.49 13.89%
EPS 2.42 2.01 2.99 2.91 2.53 1.84 1.55 7.70%
DPS 3.38 4.54 4.57 3.80 2.78 3.15 2.87 2.76%
NAPS 1.4399 1.3604 1.1487 1.0546 0.9672 0.9719 0.8148 9.94%
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 2.75 3.49 2.79 2.25 2.21 3.25 2.93 -1.05%
P/EPS 43.48 59.40 30.36 24.02 27.22 37.50 33.00 4.70%
EY 2.30 1.68 3.29 4.16 3.67 2.67 3.03 -4.48%
DY 3.21 3.80 5.04 5.43 4.04 4.57 5.61 -8.88%
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 2.83 3.56 4.24 2.17 2.11 3.21 3.46 -3.29%
P/EPS 44.72 60.53 46.17 23.24 25.99 37.04 39.00 2.30%
EY 2.24 1.65 2.17 4.30 3.85 2.70 2.56 -2.19%
DY 3.13 3.73 3.31 5.62 4.24 4.63 4.74 -6.68%
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