[UNIMECH] QoQ 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- 0.05%
YoY- 16.34%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 60,720 56,022 51,597 55,917 57,764 56,006 49,442 14.66%
PBT 9,105 9,799 7,624 8,299 8,938 9,296 7,450 14.29%
Tax -2,445 -2,686 -2,102 -1,705 -2,535 -2,497 -2,046 12.59%
NP 6,660 7,113 5,522 6,594 6,403 6,799 5,404 14.93%
-
NP to SH 5,964 6,093 4,741 5,731 5,728 5,791 4,627 18.41%
-
Tax Rate 26.85% 27.41% 27.57% 20.54% 28.36% 26.86% 27.46% -
Total Cost 54,060 48,909 46,075 49,323 51,361 49,207 44,038 14.63%
-
Net Worth 208,015 188,713 182,383 178,367 173,284 174,815 167,441 15.54%
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 208,015 188,713 182,383 178,367 173,284 174,815 167,441 15.54%
NOSH 120,728 120,892 120,943 120,845 120,336 120,645 120,809 -0.04%
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 10.97% 12.70% 10.70% 11.79% 11.08% 12.14% 10.93% -
ROE 2.87% 3.23% 2.60% 3.21% 3.31% 3.31% 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 50.29 46.34 42.66 46.27 48.00 46.42 40.93 14.70%
EPS 4.94 5.04 3.92 4.74 4.76 4.80 3.83 18.47%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 5.00 -
NAPS 1.723 1.561 1.508 1.476 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 38.24 35.29 32.50 35.22 36.38 35.28 31.14 14.65%
EPS 3.76 3.84 2.99 3.61 3.61 3.65 2.91 18.61%
DPS 0.00 0.00 4.57 0.00 0.00 0.00 3.80 -
NAPS 1.3102 1.1886 1.1487 1.1234 1.0914 1.1011 1.0546 15.55%
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 2.70 3.54 2.79 2.55 2.10 2.20 2.25 12.91%
P/EPS 27.53 32.54 30.36 24.88 21.22 21.25 24.02 9.50%
EY 3.63 3.07 3.29 4.02 4.71 4.71 4.16 -8.67%
DY 0.00 0.00 5.04 0.00 0.00 0.00 5.43 -
P/NAPS 0.79 1.05 0.79 0.80 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 3.40 3.02 4.24 2.57 2.37 2.22 2.17 34.86%
P/EPS 34.62 27.78 46.17 25.09 23.95 21.46 23.24 30.40%
EY 2.89 3.60 2.17 3.99 4.18 4.66 4.30 -23.25%
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