[UNIMECH] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 3.78%
YoY- 10.91%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 233,913 237,329 224,256 214,713 185,108 149,169 110,850 13.24%
PBT 18,936 29,621 34,827 33,673 28,605 22,963 17,062 1.75%
Tax -6,819 -7,475 -8,938 -9,786 -7,053 -5,475 -3,766 10.39%
NP 12,117 22,146 25,889 23,887 21,552 17,488 13,296 -1.53%
-
NP to SH 10,688 18,257 22,529 21,072 18,999 15,832 12,282 -2.28%
-
Tax Rate 36.01% 25.24% 25.66% 29.06% 24.66% 23.84% 22.07% -
Total Cost 221,796 215,183 198,367 190,826 163,556 131,681 97,554 14.66%
-
Net Worth 235,785 221,004 208,015 173,284 161,445 158,434 133,881 9.88%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 10,794 14,448 7,256 6,040 4,419 4,994 4,558 15.44%
Div Payout % 101.00% 79.14% 32.21% 28.67% 23.26% 31.55% 37.11% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 235,785 221,004 208,015 173,284 161,445 158,434 133,881 9.88%
NOSH 118,247 120,307 120,728 120,336 122,772 134,723 123,392 -0.70%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 5.18% 9.33% 11.54% 11.13% 11.64% 11.72% 11.99% -
ROE 4.53% 8.26% 10.83% 12.16% 11.77% 9.99% 9.17% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 197.82 197.27 185.75 178.43 150.77 110.72 89.84 14.05%
EPS 9.04 15.18 18.66 17.51 15.47 11.75 9.95 -1.58%
DPS 9.00 12.00 6.00 5.00 3.60 3.71 3.70 15.96%
NAPS 1.994 1.837 1.723 1.44 1.315 1.176 1.085 10.66%
Adjusted Per Share Value based on latest NOSH - 120,336
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 159.43 161.76 152.85 146.35 126.17 101.67 75.55 13.24%
EPS 7.28 12.44 15.36 14.36 12.95 10.79 8.37 -2.29%
DPS 7.36 9.85 4.95 4.12 3.01 3.40 3.11 15.43%
NAPS 1.6071 1.5063 1.4178 1.1811 1.1004 1.0799 0.9125 9.88%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.25 1.76 1.36 1.01 0.78 0.91 0.76 -
P/RPS 0.63 0.89 0.73 0.57 0.52 0.82 0.85 -4.86%
P/EPS 13.83 11.60 7.29 5.77 5.04 7.74 7.64 10.39%
EY 7.23 8.62 13.72 17.34 19.84 12.91 13.10 -9.42%
DY 7.20 6.82 4.41 4.95 4.62 4.07 4.87 6.73%
P/NAPS 0.63 0.96 0.79 0.70 0.59 0.77 0.70 -1.73%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 27/11/14 27/11/13 29/11/12 24/11/11 24/11/10 25/11/09 -
Price 1.38 1.58 1.71 1.14 0.86 0.92 0.76 -
P/RPS 0.70 0.80 0.92 0.64 0.57 0.83 0.85 -3.18%
P/EPS 15.27 10.41 9.16 6.51 5.56 7.83 7.64 12.22%
EY 6.55 9.60 10.91 15.36 17.99 12.77 13.10 -10.90%
DY 6.52 7.59 3.51 4.39 4.19 4.03 4.87 4.98%
P/NAPS 0.69 0.86 0.99 0.79 0.65 0.78 0.70 -0.23%

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