[UNIMECH] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 12.58%
YoY- 10.17%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 206,388 219,129 217,616 210,896 197,768 193,498 189,329 5.91%
PBT 30,496 33,983 34,245 33,492 29,800 29,919 29,240 2.84%
Tax -8,408 -8,783 -9,437 -9,086 -8,184 -8,350 -7,522 7.69%
NP 22,088 25,200 24,808 24,406 21,616 21,569 21,717 1.13%
-
NP to SH 18,964 21,877 21,528 20,836 18,508 19,342 19,221 -0.89%
-
Tax Rate 27.57% 25.85% 27.56% 27.13% 27.46% 27.91% 25.73% -
Total Cost 184,300 193,929 192,808 186,490 176,152 171,929 167,612 6.52%
-
Net Worth 182,383 176,755 173,638 174,315 167,441 166,533 161,611 8.38%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 29,026 - - - 24,161 - - -
Div Payout % 153.06% - - - 130.55% - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 182,383 176,755 173,638 174,315 167,441 166,533 161,611 8.38%
NOSH 120,943 120,652 120,582 120,300 120,809 122,631 122,898 -1.06%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 10.70% 11.50% 11.40% 11.57% 10.93% 11.15% 11.47% -
ROE 10.40% 12.38% 12.40% 11.95% 11.05% 11.61% 11.89% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 170.65 181.62 180.47 175.31 163.70 157.79 154.05 7.05%
EPS 15.68 18.13 17.85 17.32 15.32 15.77 15.64 0.17%
DPS 24.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 1.508 1.465 1.44 1.449 1.386 1.358 1.315 9.55%
Adjusted Per Share Value based on latest NOSH - 120,645
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 129.99 138.02 137.06 132.83 124.56 121.87 119.25 5.91%
EPS 11.94 13.78 13.56 13.12 11.66 12.18 12.11 -0.93%
DPS 18.28 0.00 0.00 0.00 15.22 0.00 0.00 -
NAPS 1.1487 1.1133 1.0937 1.0979 1.0546 1.0489 1.0179 8.38%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.19 1.18 1.01 1.02 0.92 0.88 0.78 -
P/RPS 0.70 0.65 0.56 0.58 0.56 0.56 0.51 23.48%
P/EPS 7.59 6.51 5.66 5.89 6.01 5.58 4.99 32.22%
EY 13.18 15.37 17.68 16.98 16.65 17.92 20.05 -24.37%
DY 20.17 0.00 0.00 0.00 21.74 0.00 0.00 -
P/NAPS 0.79 0.81 0.70 0.70 0.66 0.65 0.59 21.46%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 27/02/13 29/11/12 28/08/12 28/05/12 28/02/12 24/11/11 -
Price 1.81 1.19 1.14 1.03 0.89 0.85 0.86 -
P/RPS 1.06 0.66 0.63 0.59 0.54 0.54 0.56 52.95%
P/EPS 11.54 6.56 6.39 5.95 5.81 5.39 5.50 63.81%
EY 8.66 15.24 15.66 16.82 17.21 18.56 18.19 -39.00%
DY 13.26 0.00 0.00 0.00 22.47 0.00 0.00 -
P/NAPS 1.20 0.81 0.79 0.71 0.64 0.63 0.65 50.43%

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