[UNIMECH] QoQ Annualized Quarter 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- -4.31%
YoY- 15.27%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 219,129 217,616 210,896 197,768 193,498 189,329 193,392 8.64%
PBT 33,983 34,245 33,492 29,800 29,919 29,240 29,120 10.79%
Tax -8,783 -9,437 -9,086 -8,184 -8,350 -7,522 -7,486 11.18%
NP 25,200 24,808 24,406 21,616 21,569 21,717 21,634 10.65%
-
NP to SH 21,877 21,528 20,836 18,508 19,342 19,221 18,912 10.14%
-
Tax Rate 25.85% 27.56% 27.13% 27.46% 27.91% 25.73% 25.71% -
Total Cost 193,929 192,808 186,490 176,152 171,929 167,612 171,758 8.39%
-
Net Worth 176,755 173,638 174,315 167,441 166,533 161,611 159,731 6.95%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - 24,161 - - - -
Div Payout % - - - 130.55% - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 176,755 173,638 174,315 167,441 166,533 161,611 159,731 6.95%
NOSH 120,652 120,582 120,300 120,809 122,631 122,898 122,964 -1.25%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.50% 11.40% 11.57% 10.93% 11.15% 11.47% 11.19% -
ROE 12.38% 12.40% 11.95% 11.05% 11.61% 11.89% 11.84% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 181.62 180.47 175.31 163.70 157.79 154.05 157.27 10.02%
EPS 18.13 17.85 17.32 15.32 15.77 15.64 15.38 11.53%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 1.465 1.44 1.449 1.386 1.358 1.315 1.299 8.30%
Adjusted Per Share Value based on latest NOSH - 120,809
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 138.02 137.06 132.83 124.56 121.87 119.25 121.81 8.64%
EPS 13.78 13.56 13.12 11.66 12.18 12.11 11.91 10.16%
DPS 0.00 0.00 0.00 15.22 0.00 0.00 0.00 -
NAPS 1.1133 1.0937 1.0979 1.0546 1.0489 1.0179 1.0061 6.95%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.18 1.01 1.02 0.92 0.88 0.78 0.83 -
P/RPS 0.65 0.56 0.58 0.56 0.56 0.51 0.53 14.50%
P/EPS 6.51 5.66 5.89 6.01 5.58 4.99 5.40 13.20%
EY 15.37 17.68 16.98 16.65 17.92 20.05 18.53 -11.66%
DY 0.00 0.00 0.00 21.74 0.00 0.00 0.00 -
P/NAPS 0.81 0.70 0.70 0.66 0.65 0.59 0.64 16.92%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 29/11/12 28/08/12 28/05/12 28/02/12 24/11/11 25/08/11 -
Price 1.19 1.14 1.03 0.89 0.85 0.86 0.77 -
P/RPS 0.66 0.63 0.59 0.54 0.54 0.56 0.49 21.85%
P/EPS 6.56 6.39 5.95 5.81 5.39 5.50 5.01 19.58%
EY 15.24 15.66 16.82 17.21 18.56 18.19 19.97 -16.42%
DY 0.00 0.00 0.00 22.47 0.00 0.00 0.00 -
P/NAPS 0.81 0.79 0.71 0.64 0.63 0.65 0.59 23.40%

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