[UNIMECH] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 3.78%
YoY- 10.91%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 221,300 221,284 219,129 214,713 202,250 193,532 193,498 9.37%
PBT 34,660 34,157 33,983 33,673 32,105 31,158 29,919 10.31%
Tax -9,028 -8,839 -8,783 -9,786 -9,150 -8,660 -8,350 5.34%
NP 25,632 25,318 25,200 23,887 22,955 22,498 21,569 12.20%
-
NP to SH 22,293 21,991 21,877 21,072 20,304 19,955 19,342 9.93%
-
Tax Rate 26.05% 25.88% 25.85% 29.06% 28.50% 27.79% 27.91% -
Total Cost 195,668 195,966 193,929 190,826 179,295 171,034 171,929 9.01%
-
Net Worth 188,713 182,383 178,367 173,284 174,815 167,441 121,867 33.88%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 7,256 7,256 6,040 6,040 6,040 6,040 4,419 39.22%
Div Payout % 32.55% 33.00% 27.61% 28.67% 29.75% 30.27% 22.85% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 188,713 182,383 178,367 173,284 174,815 167,441 121,867 33.88%
NOSH 120,892 120,943 120,845 120,336 120,645 120,809 121,867 -0.53%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 11.58% 11.44% 11.50% 11.13% 11.35% 11.62% 11.15% -
ROE 11.81% 12.06% 12.27% 12.16% 11.61% 11.92% 15.87% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 183.05 182.96 181.33 178.43 167.64 160.20 158.78 9.95%
EPS 18.44 18.18 18.10 17.51 16.83 16.52 15.87 10.53%
DPS 6.00 6.00 5.00 5.00 5.00 5.00 3.60 40.61%
NAPS 1.561 1.508 1.476 1.44 1.449 1.386 1.00 34.60%
Adjusted Per Share Value based on latest NOSH - 120,336
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 150.84 150.82 149.36 146.35 137.85 131.91 131.89 9.37%
EPS 15.19 14.99 14.91 14.36 13.84 13.60 13.18 9.93%
DPS 4.95 4.95 4.12 4.12 4.12 4.12 3.01 39.36%
NAPS 1.2862 1.2431 1.2157 1.1811 1.1915 1.1413 0.8306 33.88%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.64 1.19 1.18 1.01 1.02 0.92 0.88 -
P/RPS 0.90 0.65 0.65 0.57 0.61 0.57 0.55 38.90%
P/EPS 8.89 6.54 6.52 5.77 6.06 5.57 5.54 37.10%
EY 11.24 15.28 15.34 17.34 16.50 17.95 18.04 -27.07%
DY 3.66 5.04 4.24 4.95 4.90 5.43 4.09 -7.14%
P/NAPS 1.05 0.79 0.80 0.70 0.70 0.66 0.88 12.50%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 29/05/13 27/02/13 29/11/12 28/08/12 28/05/12 28/02/12 -
Price 1.40 1.81 1.19 1.14 1.03 0.89 0.85 -
P/RPS 0.76 0.99 0.66 0.64 0.61 0.56 0.54 25.61%
P/EPS 7.59 9.95 6.57 6.51 6.12 5.39 5.36 26.12%
EY 13.17 10.05 15.21 15.36 16.34 18.56 18.67 -20.77%
DY 4.29 3.31 4.20 4.39 4.85 5.62 4.24 0.78%
P/NAPS 0.90 1.20 0.81 0.79 0.71 0.64 0.85 3.88%

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