[UNIMECH] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 3.82%
YoY- 13.11%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 238,828 238,250 227,152 219,129 193,498 158,242 120,091 12.13%
PBT 20,676 26,564 32,471 33,983 29,919 24,217 18,875 1.52%
Tax -8,383 -8,520 -8,560 -8,783 -8,350 -6,036 -4,338 11.59%
NP 12,293 18,044 23,911 25,200 21,569 18,181 14,537 -2.75%
-
NP to SH 9,530 15,213 20,597 21,877 19,342 16,116 13,427 -5.55%
-
Tax Rate 40.54% 32.07% 26.36% 25.85% 27.91% 24.92% 22.98% -
Total Cost 226,535 220,206 203,241 193,929 171,929 140,061 105,554 13.56%
-
Net Worth 118,000 120,568 120,545 178,367 121,867 123,031 137,600 -2.52%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 9,499 12,641 14,489 6,040 4,419 4,994 4,558 13.01%
Div Payout % 99.68% 83.10% 70.35% 27.61% 22.85% 30.99% 33.95% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 118,000 120,568 120,545 178,367 121,867 123,031 137,600 -2.52%
NOSH 118,000 120,568 120,545 120,845 121,867 123,031 122,529 -0.62%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 5.15% 7.57% 10.53% 11.50% 11.15% 11.49% 12.10% -
ROE 8.08% 12.62% 17.09% 12.27% 15.87% 13.10% 9.76% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 202.40 197.61 188.44 181.33 158.78 128.62 98.01 12.84%
EPS 8.08 12.62 17.09 18.10 15.87 13.10 10.96 -4.95%
DPS 8.00 10.50 12.00 5.00 3.60 4.06 3.70 13.70%
NAPS 1.00 1.00 1.00 1.476 1.00 1.00 1.123 -1.91%
Adjusted Per Share Value based on latest NOSH - 120,845
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 162.78 162.39 154.82 149.36 131.89 107.86 81.85 12.13%
EPS 6.50 10.37 14.04 14.91 13.18 10.98 9.15 -5.53%
DPS 6.47 8.62 9.88 4.12 3.01 3.40 3.11 12.97%
NAPS 0.8043 0.8218 0.8216 1.2157 0.8306 0.8386 0.9379 -2.52%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.27 1.49 1.67 1.18 0.88 0.88 0.77 -
P/RPS 0.63 0.75 0.89 0.65 0.55 0.68 0.79 -3.69%
P/EPS 15.73 11.81 9.77 6.52 5.54 6.72 7.03 14.35%
EY 6.36 8.47 10.23 15.34 18.04 14.89 14.23 -12.55%
DY 6.30 7.05 7.19 4.24 4.09 4.61 4.81 4.59%
P/NAPS 1.27 1.49 1.67 0.80 0.88 0.88 0.69 10.69%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 27/02/14 27/02/13 28/02/12 28/02/11 25/02/10 -
Price 1.16 1.54 1.58 1.19 0.85 0.85 0.78 -
P/RPS 0.57 0.78 0.84 0.66 0.54 0.66 0.80 -5.49%
P/EPS 14.36 12.21 9.25 6.57 5.36 6.49 7.12 12.39%
EY 6.96 8.19 10.81 15.21 18.67 15.41 14.05 -11.04%
DY 6.90 6.82 7.59 4.20 4.24 4.78 4.74 6.45%
P/NAPS 1.16 1.54 1.58 0.81 0.85 0.85 0.69 9.03%

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