[UNIMECH] QoQ Cumulative Quarter 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- 35.49%
YoY- 13.11%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 168,339 107,619 51,597 219,129 163,212 105,448 49,442 126.15%
PBT 26,528 17,423 7,624 33,983 25,684 16,746 7,450 133.00%
Tax -7,233 -4,788 -2,102 -8,783 -7,078 -4,543 -2,046 131.88%
NP 19,295 12,635 5,522 25,200 18,606 12,203 5,404 133.42%
-
NP to SH 16,798 10,834 4,741 21,877 16,146 10,418 4,627 136.02%
-
Tax Rate 27.27% 27.48% 27.57% 25.85% 27.56% 27.13% 27.46% -
Total Cost 149,044 94,984 46,075 193,929 144,606 93,245 44,038 125.25%
-
Net Worth 209,276 188,748 182,383 176,755 173,638 174,315 167,441 16.01%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 7,256 - - - 6,040 -
Div Payout % - - 153.06% - - - 130.55% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 209,276 188,748 182,383 176,755 173,638 174,315 167,441 16.01%
NOSH 121,460 120,915 120,943 120,652 120,582 120,300 120,809 0.35%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.46% 11.74% 10.70% 11.50% 11.40% 11.57% 10.93% -
ROE 8.03% 5.74% 2.60% 12.38% 9.30% 5.98% 2.76% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 138.60 89.00 42.66 181.62 135.35 87.65 40.93 125.33%
EPS 13.83 8.96 3.92 18.13 13.39 8.66 3.83 135.18%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 5.00 -
NAPS 1.723 1.561 1.508 1.465 1.44 1.449 1.386 15.59%
Adjusted Per Share Value based on latest NOSH - 120,845
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 114.74 73.35 35.17 149.36 111.24 71.87 33.70 126.15%
EPS 11.45 7.38 3.23 14.91 11.00 7.10 3.15 136.22%
DPS 0.00 0.00 4.95 0.00 0.00 0.00 4.12 -
NAPS 1.4264 1.2865 1.2431 1.2047 1.1835 1.1881 1.1413 16.01%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.36 1.64 1.19 1.18 1.01 1.02 0.92 -
P/RPS 0.98 1.84 2.79 0.65 0.75 1.16 2.25 -42.51%
P/EPS 9.83 18.30 30.36 6.51 7.54 11.78 24.02 -44.84%
EY 10.17 5.46 3.29 15.37 13.26 8.49 4.16 81.37%
DY 0.00 0.00 5.04 0.00 0.00 0.00 5.43 -
P/NAPS 0.79 1.05 0.79 0.81 0.70 0.70 0.66 12.72%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 29/08/13 29/05/13 27/02/13 29/11/12 28/08/12 28/05/12 -
Price 1.71 1.40 1.81 1.19 1.14 1.03 0.89 -
P/RPS 1.23 1.57 4.24 0.66 0.84 1.18 2.17 -31.48%
P/EPS 12.36 15.63 46.17 6.56 8.51 11.89 23.24 -34.33%
EY 8.09 6.40 2.17 15.24 11.75 8.41 4.30 52.34%
DY 0.00 0.00 3.31 0.00 0.00 0.00 5.62 -
P/NAPS 0.99 0.90 1.20 0.81 0.79 0.71 0.64 33.71%

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