[UNIMECH] YoY TTM 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- 7.4%

YoY- 20.0%

Quarter Report

UNIMECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
TTM Result
Revenue	237,329	224,256	214,713	185,108	149,169	110,850	128,588	10.74%
YoY %	5.83%	4.44%	15.99%	24.09%	34.57%	-13.79%	-	-
Horiz. %	184.57%	174.40%	166.98%	143.95%	116.01%	86.21%	100.00%	-
PBT	29,621	34,827	33,673	28,605	22,963	17,062	21,722	5.30%
YoY %	-14.95%	3.43%	17.72%	24.57%	34.59%	-21.45%	-	-
Horiz. %	136.36%	160.33%	155.02%	131.69%	105.71%	78.55%	100.00%	-
Tax	-7,475	-8,938	-9,786	-7,053	-5,475	-3,766	-5,806	4.29%
YoY %	16.37%	8.67%	-38.75%	-28.82%	-45.38%	35.14%	-	-
Horiz. %	128.75%	153.94%	168.55%	121.48%	94.30%	64.86%	100.00%	-
NP	22,146	25,889	23,887	21,552	17,488	13,296	15,916	5.65%
YoY %	-14.46%	8.38%	10.83%	23.24%	31.53%	-16.46%	-	-
Horiz. %	139.14%	162.66%	150.08%	135.41%	109.88%	83.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,257	22,529	21,072	18,999	15,832	12,282	15,403	2.87%
YoY %	-18.96%	6.91%	10.91%	20.00%	28.90%	-20.26%	-	-
Horiz. %	118.53%	146.26%	136.80%	123.35%	102.79%	79.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.24%	25.66%	29.06%	24.66%	23.84%	22.07%	26.73%	-
YoY %	-1.64%	-11.70%	17.84%	3.44%	8.02%	-17.43%	-	-
Horiz. %	94.43%	96.00%	108.72%	92.26%	89.19%	82.57%	100.00%	-
Total Cost	215,183	198,367	190,826	163,556	131,681	97,554	112,672	11.38%
YoY %	8.48%	3.95%	16.67%	24.21%	34.98%	-13.42%	-	-
Horiz. %	190.98%	176.06%	169.36%	145.16%	116.87%	86.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	221,004	208,015	173,284	161,445	158,434	133,881	124,207	10.07%
YoY %	6.24%	20.04%	7.33%	1.90%	18.34%	7.79%	-	-
Horiz. %	177.93%	167.47%	139.51%	129.98%	127.56%	107.79%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	14,448	7,256	6,040	4,419	4,994	4,558	4,942	19.56%
YoY %	99.12%	20.13%	36.68%	-11.51%	9.57%	-7.77%	-	-
Horiz. %	292.35%	146.82%	122.22%	89.42%	101.05%	92.23%	100.00%	-
Div Payout %	79.14%	32.21%	28.67%	23.26%	31.55%	37.11%	32.09%	-
YoY %	145.70%	12.35%	23.26%	-26.28%	-14.98%	15.64%	-	-
Horiz. %	246.62%	100.37%	89.34%	72.48%	98.32%	115.64%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	221,004	208,015	173,284	161,445	158,434	133,881	124,207	10.07%
YoY %	6.24%	20.04%	7.33%	1.90%	18.34%	7.79%	-	-
Horiz. %	177.93%	167.47%	139.51%	129.98%	127.56%	107.79%	100.00%	-
NOSH	120,307	120,728	120,336	122,772	134,723	123,392	122,977	-0.36%
YoY %	-0.35%	0.33%	-1.98%	-8.87%	9.18%	0.34%	-	-
Horiz. %	97.83%	98.17%	97.85%	99.83%	109.55%	100.34%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	9.33%	11.54%	11.13%	11.64%	11.72%	11.99%	12.38%	-
YoY %	-19.15%	3.68%	-4.38%	-0.68%	-2.25%	-3.15%	-	-
Horiz. %	75.36%	93.21%	89.90%	94.02%	94.67%	96.85%	100.00%	-
ROE	8.26%	10.83%	12.16%	11.77%	9.99%	9.17%	12.40%	-
YoY %	-23.73%	-10.94%	3.31%	17.82%	8.94%	-26.05%	-	-
Horiz. %	66.61%	87.34%	98.06%	94.92%	80.56%	73.95%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	197.27	185.75	178.43	150.77	110.72	89.84	104.56	11.15%
YoY %	6.20%	4.10%	18.35%	36.17%	23.24%	-14.08%	-	-
Horiz. %	188.67%	177.65%	170.65%	144.19%	105.89%	85.92%	100.00%	-
EPS	15.18	18.66	17.51	15.47	11.75	9.95	12.53	3.24%
YoY %	-18.65%	6.57%	13.19%	31.66%	18.09%	-20.59%	-	-
Horiz. %	121.15%	148.92%	139.74%	123.46%	93.77%	79.41%	100.00%	-
DPS	12.00	6.00	5.00	3.60	3.71	3.70	4.00	20.08%
YoY %	100.00%	20.00%	38.89%	-2.96%	0.27%	-7.50%	-	-
Horiz. %	300.00%	150.00%	125.00%	90.00%	92.75%	92.50%	100.00%	-
NAPS	1.837	1.723	1.44	1.315	1.176	1.085	1.01	10.47%
YoY %	6.62%	19.65%	9.51%	11.82%	8.39%	7.43%	-	-
Horiz. %	181.88%	170.59%	142.57%	130.20%	116.44%	107.43%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 122,772
RPS	161.76	152.85	146.35	126.17	101.67	75.55	87.64	10.74%
YoY %	5.83%	4.44%	15.99%	24.10%	34.57%	-13.80%	-	-
Horiz. %	184.57%	174.41%	166.99%	143.96%	116.01%	86.20%	100.00%	-
EPS	12.44	15.36	14.36	12.95	10.79	8.37	10.50	2.86%
YoY %	-19.01%	6.96%	10.89%	20.02%	28.91%	-20.29%	-	-
Horiz. %	118.48%	146.29%	136.76%	123.33%	102.76%	79.71%	100.00%	-
DPS	9.85	4.95	4.12	3.01	3.40	3.11	3.37	19.56%
YoY %	98.99%	20.15%	36.88%	-11.47%	9.32%	-7.72%	-	-
Horiz. %	292.28%	146.88%	122.26%	89.32%	100.89%	92.28%	100.00%	-
NAPS	1.5063	1.4178	1.1811	1.1004	1.0799	0.9125	0.8466	10.07%
YoY %	6.24%	20.04%	7.33%	1.90%	18.35%	7.78%	-	-
Horiz. %	177.92%	167.47%	139.51%	129.98%	127.56%	107.78%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
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	0.73	0.57	0.52	0.82	0.85	0.69	4.33%
YoY %	21.92%	28.07%	9.62%	-36.59%	-3.53%	23.19%	-	-
Horiz. %	128.99%	105.80%	82.61%	75.36%	118.84%	123.19%	100.00%	-
P/EPS	11.60	7.29	5.77	5.04	7.74	7.64	5.75	12.40%
YoY %	59.12%	26.34%	14.48%	-34.88%	1.31%	32.87%	-	-
Horiz. %	201.74%	126.78%	100.35%	87.65%	134.61%	132.87%	100.00%	-
EY	8.62	13.72	17.34	19.84	12.91	13.10	17.40	-11.04%
YoY %	-37.17%	-20.88%	-12.60%	53.68%	-1.45%	-24.71%	-	-
Horiz. %	49.54%	78.85%	99.66%	114.02%	74.20%	75.29%	100.00%	-
DY	6.82	4.41	4.95	4.62	4.07	4.87	5.56	3.46%
YoY %	54.65%	-10.91%	7.14%	13.51%	-16.43%	-12.41%	-	-
Horiz. %	122.66%	79.32%	89.03%	83.09%	73.20%	87.59%	100.00%	-
P/NAPS	0.96	0.79	0.70	0.59	0.77	0.70	0.71	5.15%
YoY %	21.52%	12.86%	18.64%	-23.38%	10.00%	-1.41%	-	-
Horiz. %	135.21%	111.27%	98.59%	83.10%	108.45%	98.59%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
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	0.92	0.64	0.57	0.83	0.85	0.65	3.51%
YoY %	-13.04%	43.75%	12.28%	-31.33%	-2.35%	30.77%	-	-
Horiz. %	123.08%	141.54%	98.46%	87.69%	127.69%	130.77%	100.00%	-
P/EPS	10.41	9.16	6.51	5.56	7.83	7.64	5.43	11.45%
YoY %	13.65%	40.71%	17.09%	-28.99%	2.49%	40.70%	-	-
Horiz. %	191.71%	168.69%	119.89%	102.39%	144.20%	140.70%	100.00%	-
EY	9.60	10.91	15.36	17.99	12.77	13.10	18.42	-10.28%
YoY %	-12.01%	-28.97%	-14.62%	40.88%	-2.52%	-28.88%	-	-
Horiz. %	52.12%	59.23%	83.39%	97.67%	69.33%	71.12%	100.00%	-
DY	7.59	3.51	4.39	4.19	4.03	4.87	5.88	4.34%
YoY %	116.24%	-20.05%	4.77%	3.97%	-17.25%	-17.18%	-	-
Horiz. %	129.08%	59.69%	74.66%	71.26%	68.54%	82.82%	100.00%	-
P/NAPS	0.86	0.99	0.79	0.65	0.78	0.70	0.67	4.24%
YoY %	-13.13%	25.32%	21.54%	-16.67%	11.43%	4.48%	-	-
Horiz. %	128.36%	147.76%	117.91%	97.01%	116.42%	104.48%	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