[UNIMECH] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 14.26%
YoY- 3.99%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 217,644 227,152 224,452 215,238 206,388 219,129 217,616 0.00%
PBT 25,096 32,471 35,370 34,846 30,496 33,983 34,245 -18.73%
Tax -6,784 -8,560 -9,644 -9,576 -8,408 -8,783 -9,437 -19.76%
NP 18,312 23,911 25,726 25,270 22,088 25,200 24,808 -18.33%
-
NP to SH 12,796 20,597 22,397 21,668 18,964 21,877 21,528 -29.32%
-
Tax Rate 27.03% 26.36% 27.27% 27.48% 27.57% 25.85% 27.56% -
Total Cost 199,332 203,241 198,725 189,968 184,300 193,929 192,808 2.24%
-
Net Worth 215,992 214,982 209,276 188,748 182,383 176,755 173,638 15.67%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 28,863 7,250 - - 29,026 - - -
Div Payout % 225.56% 35.20% - - 153.06% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 215,992 214,982 209,276 188,748 182,383 176,755 173,638 15.67%
NOSH 120,263 120,844 121,460 120,915 120,943 120,652 120,582 -0.17%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 8.41% 10.53% 11.46% 11.74% 10.70% 11.50% 11.40% -
ROE 5.92% 9.58% 10.70% 11.48% 10.40% 12.38% 12.40% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 180.97 187.97 184.79 178.01 170.65 181.62 180.47 0.18%
EPS 10.64 17.05 18.44 17.92 15.68 18.13 17.85 -29.19%
DPS 24.00 6.00 0.00 0.00 24.00 0.00 0.00 -
NAPS 1.796 1.779 1.723 1.561 1.508 1.465 1.44 15.88%
Adjusted Per Share Value based on latest NOSH - 120,892
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 148.34 154.82 152.98 146.70 140.67 149.36 148.32 0.00%
EPS 8.72 14.04 15.27 14.77 12.93 14.91 14.67 -29.32%
DPS 19.67 4.94 0.00 0.00 19.78 0.00 0.00 -
NAPS 1.4722 1.4653 1.4264 1.2865 1.2431 1.2047 1.1835 15.67%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.58 1.67 1.36 1.64 1.19 1.18 1.01 -
P/RPS 0.87 0.89 0.74 0.92 0.70 0.65 0.56 34.17%
P/EPS 14.85 9.80 7.38 9.15 7.59 6.51 5.66 90.33%
EY 6.73 10.21 13.56 10.93 13.18 15.37 17.68 -47.50%
DY 15.19 3.59 0.00 0.00 20.17 0.00 0.00 -
P/NAPS 0.88 0.94 0.79 1.05 0.79 0.81 0.70 16.49%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 27/11/13 29/08/13 29/05/13 27/02/13 29/11/12 -
Price 1.61 1.58 1.71 1.40 1.81 1.19 1.14 -
P/RPS 0.89 0.84 0.93 0.79 1.06 0.66 0.63 25.92%
P/EPS 15.13 9.27 9.27 7.81 11.54 6.56 6.39 77.74%
EY 6.61 10.79 10.78 12.80 8.66 15.24 15.66 -43.76%
DY 14.91 3.80 0.00 0.00 13.26 0.00 0.00 -
P/NAPS 0.90 0.89 0.99 0.90 1.20 0.81 0.79 9.08%

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