[UNIMECH] QoQ TTM 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- 3.82%
YoY- 13.11%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 224,256 221,300 221,284 219,129 214,713 202,250 193,532 10.31%
PBT 34,827 34,660 34,157 33,983 33,673 32,105 31,158 7.69%
Tax -8,938 -9,028 -8,839 -8,783 -9,786 -9,150 -8,660 2.12%
NP 25,889 25,632 25,318 25,200 23,887 22,955 22,498 9.80%
-
NP to SH 22,529 22,293 21,991 21,877 21,072 20,304 19,955 8.41%
-
Tax Rate 25.66% 26.05% 25.88% 25.85% 29.06% 28.50% 27.79% -
Total Cost 198,367 195,668 195,966 193,929 190,826 179,295 171,034 10.37%
-
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 7,256 7,256 6,040 6,040 6,040 6,040 12.99%
Div Payout % 32.21% 32.55% 33.00% 27.61% 28.67% 29.75% 30.27% -
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 11.54% 11.58% 11.44% 11.50% 11.13% 11.35% 11.62% -
ROE 10.83% 11.81% 12.06% 12.27% 12.16% 11.61% 11.92% -
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 185.75 183.05 182.96 181.33 178.43 167.64 160.20 10.35%
EPS 18.66 18.44 18.18 18.10 17.51 16.83 16.52 8.45%
DPS 6.00 6.00 6.00 5.00 5.00 5.00 5.00 12.91%
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 141.25 139.39 139.38 138.02 135.24 127.39 121.90 10.31%
EPS 14.19 14.04 13.85 13.78 13.27 12.79 12.57 8.40%
DPS 4.57 4.57 4.57 3.80 3.80 3.80 3.80 13.07%
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 0.73 0.90 0.65 0.65 0.57 0.61 0.57 17.91%
P/EPS 7.29 8.89 6.54 6.52 5.77 6.06 5.57 19.63%
EY 13.72 11.24 15.28 15.34 17.34 16.50 17.95 -16.38%
DY 4.41 3.66 5.04 4.24 4.95 4.90 5.43 -12.94%
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 0.92 0.76 0.99 0.66 0.64 0.61 0.56 39.18%
P/EPS 9.16 7.59 9.95 6.57 6.51 6.12 5.39 42.36%
EY 10.91 13.17 10.05 15.21 15.36 16.34 18.56 -29.80%
DY 3.51 4.29 3.31 4.20 4.39 4.85 5.62 -26.91%
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