[UNIMECH] YoY TTM 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- 3.17%
YoY- 15.92%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 244,480 229,966 221,284 193,532 174,031 125,945 120,143 12.56%
PBT 27,219 31,121 34,157 31,158 25,920 19,843 18,292 6.84%
Tax -8,778 -8,154 -8,839 -8,660 -6,619 -4,593 -4,859 10.35%
NP 18,441 22,967 25,318 22,498 19,301 15,250 13,433 5.42%
-
NP to SH 15,856 19,055 21,991 19,955 17,214 13,879 12,483 4.06%
-
Tax Rate 32.25% 26.20% 25.88% 27.79% 25.54% 23.15% 26.56% -
Total Cost 226,039 206,999 195,966 171,034 154,730 110,695 106,710 13.31%
-
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 10,794 14,448 7,256 6,040 4,419 4,994 4,558 15.44%
Div Payout % 68.08% 75.83% 33.00% 30.27% 25.67% 35.99% 36.52% -
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 7.54% 9.99% 11.44% 11.62% 11.09% 12.11% 11.18% -
ROE 6.94% 8.82% 12.06% 11.92% 11.21% 8.99% 9.65% -
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 204.90 191.22 182.96 160.20 141.77 93.29 97.52 13.16%
EPS 13.29 15.84 18.18 16.52 14.02 10.28 10.13 4.62%
DPS 9.00 12.00 6.00 5.00 3.60 3.70 3.70 15.96%
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 166.63 156.74 150.82 131.91 118.62 85.84 81.89 12.56%
EPS 10.81 12.99 14.99 13.60 11.73 9.46 8.51 4.06%
DPS 7.36 9.85 4.95 4.12 3.01 3.40 3.11 15.43%
NAPS 1.5582 1.4722 1.2431 1.1413 1.0467 1.0517 0.8817 9.95%
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 0.68 0.83 0.65 0.57 0.63 0.87 0.68 0.00%
P/EPS 10.54 9.97 6.54 5.57 6.35 7.88 6.51 8.35%
EY 9.49 10.03 15.28 17.95 15.76 12.69 15.35 -7.69%
DY 6.43 7.59 5.04 5.43 4.04 4.57 5.61 2.29%
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 0.70 0.84 0.99 0.56 0.60 0.86 0.80 -2.19%
P/EPS 10.84 10.16 9.95 5.39 6.06 7.78 7.70 5.86%
EY 9.23 9.84 10.05 18.56 16.50 12.85 12.99 -5.53%
DY 6.25 7.45 3.31 5.62 4.24 4.62 4.74 4.71%
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