[UNIMECH] QoQ TTM 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- 1.75%
YoY- 14.78%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 221,284 219,129 214,713 202,250 193,532 193,498 185,108 12.62%
PBT 34,157 33,983 33,673 32,105 31,158 29,919 28,605 12.54%
Tax -8,839 -8,783 -9,786 -9,150 -8,660 -8,350 -7,053 16.22%
NP 25,318 25,200 23,887 22,955 22,498 21,569 21,552 11.32%
-
NP to SH 21,991 21,877 21,072 20,304 19,955 19,342 18,999 10.23%
-
Tax Rate 25.88% 25.85% 29.06% 28.50% 27.79% 27.91% 24.66% -
Total Cost 195,966 193,929 190,826 179,295 171,034 171,929 163,556 12.79%
-
Net Worth 182,383 178,367 173,284 174,815 167,441 121,867 161,445 8.46%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 7,256 6,040 6,040 6,040 6,040 4,419 4,419 39.13%
Div Payout % 33.00% 27.61% 28.67% 29.75% 30.27% 22.85% 23.26% -
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 182,383 178,367 173,284 174,815 167,441 121,867 161,445 8.46%
NOSH 120,943 120,845 120,336 120,645 120,809 121,867 122,772 -0.99%
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 11.44% 11.50% 11.13% 11.35% 11.62% 11.15% 11.64% -
ROE 12.06% 12.27% 12.16% 11.61% 11.92% 15.87% 11.77% -
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 182.96 181.33 178.43 167.64 160.20 158.78 150.77 13.75%
EPS 18.18 18.10 17.51 16.83 16.52 15.87 15.47 11.35%
DPS 6.00 5.00 5.00 5.00 5.00 3.60 3.60 40.52%
NAPS 1.508 1.476 1.44 1.449 1.386 1.00 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 139.38 138.02 135.24 127.39 121.90 121.87 116.59 12.62%
EPS 13.85 13.78 13.27 12.79 12.57 12.18 11.97 10.20%
DPS 4.57 3.80 3.80 3.80 3.80 2.78 2.78 39.24%
NAPS 1.1487 1.1234 1.0914 1.1011 1.0546 0.7676 1.0169 8.45%
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 0.65 0.65 0.57 0.61 0.57 0.55 0.52 16.02%
P/EPS 6.54 6.52 5.77 6.06 5.57 5.54 5.04 18.94%
EY 15.28 15.34 17.34 16.50 17.95 18.04 19.84 -15.96%
DY 5.04 4.24 4.95 4.90 5.43 4.09 4.62 5.96%
P/NAPS 0.79 0.80 0.70 0.70 0.66 0.88 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 0.99 0.66 0.64 0.61 0.56 0.54 0.57 44.44%
P/EPS 9.95 6.57 6.51 6.12 5.39 5.36 5.56 47.34%
EY 10.05 15.21 15.36 16.34 18.56 18.67 17.99 -32.14%
DY 3.31 4.20 4.39 4.85 5.62 4.24 4.19 -14.53%
P/NAPS 1.20 0.81 0.79 0.71 0.64 0.85 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