[UNIMECH] YoY Annualized Quarter 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- 3.32%
YoY- 12.0%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 232,238 238,021 224,452 217,616 189,329 153,508 114,737 12.46%
PBT 21,400 31,570 35,370 34,245 29,240 23,389 17,938 2.98%
Tax -5,929 -8,197 -9,644 -9,437 -7,522 -6,166 -4,650 4.13%
NP 15,470 23,373 25,726 24,808 21,717 17,222 13,288 2.56%
-
NP to SH 13,244 19,277 22,397 21,528 19,221 15,377 12,170 1.41%
-
Tax Rate 27.71% 25.96% 27.27% 27.56% 25.73% 26.36% 25.92% -
Total Cost 216,768 214,648 198,725 192,808 167,612 136,285 101,449 13.48%
-
Net Worth 236,918 220,959 209,276 173,638 161,611 158,629 133,655 10.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 7,128 9,622 - - - - - -
Div Payout % 53.83% 49.92% - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 236,918 220,959 209,276 173,638 161,611 158,629 133,655 10.00%
NOSH 118,815 120,282 121,460 120,582 122,898 134,888 123,184 -0.59%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 6.66% 9.82% 11.46% 11.40% 11.47% 11.22% 11.58% -
ROE 5.59% 8.72% 10.70% 12.40% 11.89% 9.69% 9.11% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 195.46 197.88 184.79 180.47 154.05 113.80 93.14 13.14%
EPS 11.15 16.03 18.44 17.85 15.64 11.40 9.88 2.03%
DPS 6.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.994 1.837 1.723 1.44 1.315 1.176 1.085 10.66%
Adjusted Per Share Value based on latest NOSH - 120,336
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 158.29 162.23 152.98 148.32 129.04 104.63 78.20 12.46%
EPS 9.03 13.14 15.27 14.67 13.10 10.48 8.30 1.41%
DPS 4.86 6.56 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6148 1.506 1.4264 1.1835 1.1015 1.0812 0.911 10.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.25 1.76 1.36 1.01 0.78 0.91 0.76 -
P/RPS 0.64 0.89 0.74 0.56 0.51 0.80 0.82 -4.04%
P/EPS 11.21 10.98 7.38 5.66 4.99 7.98 7.69 6.47%
EY 8.92 9.11 13.56 17.68 20.05 12.53 13.00 -6.08%
DY 4.80 4.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.96 0.79 0.70 0.59 0.77 0.70 -1.73%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 27/11/14 27/11/13 29/11/12 24/11/11 24/11/10 25/11/09 -
Price 1.38 1.58 1.71 1.14 0.86 0.92 0.76 -
P/RPS 0.71 0.80 0.93 0.63 0.56 0.81 0.82 -2.37%
P/EPS 12.38 9.86 9.27 6.39 5.50 8.07 7.69 8.25%
EY 8.08 10.14 10.78 15.66 18.19 12.39 13.00 -7.61%
DY 4.35 5.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.86 0.99 0.79 0.65 0.78 0.70 -0.23%

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