[UNIMECH] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock

[UNIMECH] UNIMECH GROUP BHD

Announcement Date

24-May-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Mar-2011 [#1]

Profit Trend

QoQ- -0.37%

YoY- 37.65%

Quarter Report

UNIMECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Annualized Quarter Result
Revenue	217,644	206,388	197,768	197,632	134,476	111,060	124,848	9.70%
YoY %	5.45%	4.36%	0.07%	46.96%	21.08%	-11.04%	-	-
Horiz. %	174.33%	165.31%	158.41%	158.30%	107.71%	88.96%	100.00%	-
PBT	25,096	30,496	29,800	24,844	18,032	14,160	19,880	3.95%
YoY %	-17.71%	2.34%	19.95%	37.78%	27.34%	-28.77%	-	-
Horiz. %	126.24%	153.40%	149.90%	124.97%	90.70%	71.23%	100.00%	-
Tax	-6,784	-8,408	-8,184	-6,944	-4,612	-3,592	-5,464	3.67%
YoY %	19.31%	-2.74%	-17.86%	-50.56%	-28.40%	34.26%	-	-
Horiz. %	124.16%	153.88%	149.78%	127.09%	84.41%	65.74%	100.00%	-
NP	18,312	22,088	21,616	17,900	13,420	10,568	14,416	4.06%
YoY %	-17.10%	2.18%	20.76%	33.38%	26.99%	-26.69%	-	-
Horiz. %	127.03%	153.22%	149.94%	124.17%	93.09%	73.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,796	18,964	18,508	16,056	11,664	9,856	13,148	-0.45%
YoY %	-32.52%	2.46%	15.27%	37.65%	18.34%	-25.04%	-	-
Horiz. %	97.32%	144.23%	140.77%	122.12%	88.71%	74.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.03%	27.57%	27.46%	27.95%	25.58%	25.37%	27.48%	-
YoY %	-1.96%	0.40%	-1.75%	9.27%	0.83%	-7.68%	-	-
Horiz. %	98.36%	100.33%	99.93%	101.71%	93.09%	92.32%	100.00%	-
Total Cost	199,332	184,300	176,152	179,732	121,056	100,492	110,432	10.33%
YoY %	8.16%	4.63%	-1.99%	48.47%	20.46%	-9.00%	-	-
Horiz. %	180.50%	166.89%	159.51%	162.75%	109.62%	91.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	215,992	182,383	167,441	153,563	154,304	129,359	119,864	10.30%
YoY %	18.43%	8.92%	9.04%	-0.48%	19.28%	7.92%	-	-
Horiz. %	180.20%	152.16%	139.69%	128.11%	128.73%	107.92%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Dividend
Div	28,863	29,026	24,161	17,676	19,979	18,233	19,771	6.50%
YoY %	-0.56%	20.14%	36.69%	-11.53%	9.58%	-7.78%	-	-
Horiz. %	145.99%	146.81%	122.20%	89.40%	101.05%	92.22%	100.00%	-
Div Payout %	225.56%	153.06%	130.55%	110.09%	171.30%	185.00%	150.38%	-
YoY %	47.37%	17.24%	18.58%	-35.73%	-7.41%	23.02%	-	-
Horiz. %	149.99%	101.78%	86.81%	73.21%	113.91%	123.02%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Equity
Net Worth	215,992	182,383	167,441	153,563	154,304	129,359	119,864	10.30%
YoY %	18.43%	8.92%	9.04%	-0.48%	19.28%	7.92%	-	-
Horiz. %	180.20%	152.16%	139.69%	128.11%	128.73%	107.92%	100.00%	-
NOSH	120,263	120,943	120,809	122,752	134,999	123,200	123,571	-0.45%
YoY %	-0.56%	0.11%	-1.58%	-9.07%	9.58%	-0.30%	-	-
Horiz. %	97.32%	97.87%	97.76%	99.34%	109.25%	99.70%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Ratio Analysis
NP Margin	8.41%	10.70%	10.93%	9.06%	9.98%	9.52%	11.55%	-
YoY %	-21.40%	-2.10%	20.64%	-9.22%	4.83%	-17.58%	-	-
Horiz. %	72.81%	92.64%	94.63%	78.44%	86.41%	82.42%	100.00%	-
ROE	5.92%	10.40%	11.05%	10.46%	7.56%	7.62%	10.97%	-
YoY %	-43.08%	-5.88%	5.64%	38.36%	-0.79%	-30.54%	-	-
Horiz. %	53.97%	94.80%	100.73%	95.35%	68.92%	69.46%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Per Share
RPS	180.97	170.65	163.70	161.00	99.61	90.15	101.03	10.19%
YoY %	6.05%	4.25%	1.68%	61.63%	10.49%	-10.77%	-	-
Horiz. %	179.13%	168.91%	162.03%	159.36%	98.59%	89.23%	100.00%	-
EPS	10.64	15.68	15.32	13.08	8.64	8.00	10.64	0.00%
YoY %	-32.14%	2.35%	17.13%	51.39%	8.00%	-24.81%	-	-
Horiz. %	100.00%	147.37%	143.98%	122.93%	81.20%	75.19%	100.00%	-
DPS	24.00	24.00	20.00	14.40	14.80	14.80	16.00	6.98%
YoY %	0.00%	20.00%	38.89%	-2.70%	0.00%	-7.50%	-	-
Horiz. %	150.00%	150.00%	125.00%	90.00%	92.50%	92.50%	100.00%	-
NAPS	1.796	1.508	1.386	1.251	1.143	1.05	0.97	10.80%
YoY %	19.10%	8.80%	10.79%	9.45%	8.86%	8.25%	-	-
Horiz. %	185.15%	155.46%	142.89%	128.97%	117.84%	108.25%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 122,752
RPS	148.34	140.67	134.80	134.70	91.66	75.70	85.09	9.70%
YoY %	5.45%	4.35%	0.07%	46.96%	21.08%	-11.04%	-	-
Horiz. %	174.33%	165.32%	158.42%	158.30%	107.72%	88.96%	100.00%	-
EPS	8.72	12.93	12.61	10.94	7.95	6.72	8.96	-0.45%
YoY %	-32.56%	2.54%	15.27%	37.61%	18.30%	-25.00%	-	-
Horiz. %	97.32%	144.31%	140.74%	122.10%	88.73%	75.00%	100.00%	-
DPS	19.67	19.78	16.47	12.05	13.62	12.43	13.48	6.49%
YoY %	-0.56%	20.10%	36.68%	-11.53%	9.57%	-7.79%	-	-
Horiz. %	145.92%	146.74%	122.18%	89.39%	101.04%	92.21%	100.00%	-
NAPS	1.4722	1.2431	1.1413	1.0467	1.0517	0.8817	0.817	10.30%
YoY %	18.43%	8.92%	9.04%	-0.48%	19.28%	7.92%	-	-
Horiz. %	180.20%	152.15%	139.69%	128.12%	128.73%	107.92%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	-
Price	1.58	1.19	0.92	0.89	0.81	0.66	0.80	-
P/RPS	0.87	0.70	0.56	0.55	0.81	0.73	0.79	1.61%
YoY %	24.29%	25.00%	1.82%	-32.10%	10.96%	-7.59%	-	-
Horiz. %	110.13%	88.61%	70.89%	69.62%	102.53%	92.41%	100.00%	-
P/EPS	14.85	7.59	6.01	6.80	9.38	8.25	7.52	12.00%
YoY %	95.65%	26.29%	-11.62%	-27.51%	13.70%	9.71%	-	-
Horiz. %	197.47%	100.93%	79.92%	90.43%	124.73%	109.71%	100.00%	-
EY	6.73	13.18	16.65	14.70	10.67	12.12	13.30	-10.72%
YoY %	-48.94%	-20.84%	13.27%	37.77%	-11.96%	-8.87%	-	-
Horiz. %	50.60%	99.10%	125.19%	110.53%	80.23%	91.13%	100.00%	-
DY	15.19	20.17	21.74	16.18	18.27	22.42	20.00	-4.47%
YoY %	-24.69%	-7.22%	34.36%	-11.44%	-18.51%	12.10%	-	-
Horiz. %	75.95%	100.85%	108.70%	80.90%	91.35%	112.10%	100.00%	-
P/NAPS	0.88	0.79	0.66	0.71	0.71	0.63	0.82	1.18%
YoY %	11.39%	19.70%	-7.04%	0.00%	12.70%	-23.17%	-	-
Horiz. %	107.32%	96.34%	80.49%	86.59%	86.59%	76.83%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	29/05/14	29/05/13	28/05/12	24/05/11	26/05/10	28/05/09	28/05/08	-
Price	1.61	1.81	0.89	0.85	0.80	0.78	0.79	-
P/RPS	0.89	1.06	0.54	0.53	0.80	0.87	0.78	2.22%
YoY %	-16.04%	96.30%	1.89%	-33.75%	-8.05%	11.54%	-	-
Horiz. %	114.10%	135.90%	69.23%	67.95%	102.56%	111.54%	100.00%	-
P/EPS	15.13	11.54	5.81	6.50	9.26	9.75	7.42	12.60%
YoY %	31.11%	98.62%	-10.62%	-29.81%	-5.03%	31.40%	-	-
Horiz. %	203.91%	155.53%	78.30%	87.60%	124.80%	131.40%	100.00%	-
EY	6.61	8.66	17.21	15.39	10.80	10.26	13.47	-11.18%
YoY %	-23.67%	-49.68%	11.83%	42.50%	5.26%	-23.83%	-	-
Horiz. %	49.07%	64.29%	127.77%	114.25%	80.18%	76.17%	100.00%	-
DY	14.91	13.26	22.47	16.94	18.50	18.97	20.25	-4.97%
YoY %	12.44%	-40.99%	32.64%	-8.43%	-2.48%	-6.32%	-	-
Horiz. %	73.63%	65.48%	110.96%	83.65%	91.36%	93.68%	100.00%	-
P/NAPS	0.90	1.20	0.64	0.68	0.70	0.74	0.81	1.77%
YoY %	-25.00%	87.50%	-5.88%	-2.86%	-5.41%	-8.64%	-	-
Horiz. %	111.11%	148.15%	79.01%	83.95%	86.42%	91.36%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos