[UNIMECH] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 2.77%
YoY- 18.37%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 241,963 221,300 202,250 182,667 135,400 116,383 122,655 11.98%
PBT 34,040 34,660 32,105 27,131 21,096 18,611 20,169 9.11%
Tax -8,832 -9,028 -9,150 -6,837 -4,804 -4,688 -4,723 10.99%
NP 25,208 25,632 22,955 20,294 16,292 13,923 15,446 8.50%
-
NP to SH 19,914 22,293 20,304 17,690 14,945 12,863 15,261 4.53%
-
Tax Rate 25.95% 26.05% 28.50% 25.20% 22.77% 25.19% 23.42% -
Total Cost 216,755 195,668 179,295 162,373 119,108 102,460 107,209 12.44%
-
Net Worth 223,714 188,713 174,815 159,935 158,831 134,100 123,076 10.46%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 14,448 7,256 6,040 4,419 4,994 4,558 4,942 19.56%
Div Payout % 72.55% 32.55% 29.75% 24.98% 33.42% 35.44% 32.39% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 223,714 188,713 174,815 159,935 158,831 134,100 123,076 10.46%
NOSH 120,276 120,892 120,645 123,122 134,945 123,028 123,076 -0.38%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 10.42% 11.58% 11.35% 11.11% 12.03% 11.96% 12.59% -
ROE 8.90% 11.81% 11.61% 11.06% 9.41% 9.59% 12.40% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 201.17 183.05 167.64 148.36 100.34 94.60 99.66 12.41%
EPS 16.56 18.44 16.83 14.37 11.07 10.46 12.40 4.93%
DPS 12.00 6.00 5.00 3.59 3.70 3.70 4.00 20.08%
NAPS 1.86 1.561 1.449 1.299 1.177 1.09 1.00 10.89%
Adjusted Per Share Value based on latest NOSH - 123,122
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 164.92 150.84 137.85 124.50 92.29 79.33 83.60 11.98%
EPS 13.57 15.19 13.84 12.06 10.19 8.77 10.40 4.53%
DPS 9.85 4.95 4.12 3.01 3.40 3.11 3.37 19.56%
NAPS 1.5248 1.2862 1.1915 1.0901 1.0826 0.914 0.8389 10.46%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.63 1.64 1.02 0.83 0.78 0.78 0.75 -
P/RPS 0.81 0.90 0.61 0.56 0.78 0.82 0.75 1.29%
P/EPS 9.84 8.89 6.06 5.78 7.04 7.46 6.05 8.44%
EY 10.16 11.24 16.50 17.31 14.20 13.40 16.53 -7.78%
DY 7.36 3.66 4.90 4.32 4.75 4.74 5.33 5.52%
P/NAPS 0.88 1.05 0.70 0.64 0.66 0.72 0.75 2.69%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 29/08/13 28/08/12 25/08/11 26/08/10 26/08/09 28/08/08 -
Price 1.63 1.40 1.03 0.77 0.86 0.77 0.72 -
P/RPS 0.81 0.76 0.61 0.52 0.86 0.81 0.72 1.98%
P/EPS 9.84 7.59 6.12 5.36 7.77 7.36 5.81 9.17%
EY 10.16 13.17 16.34 18.66 12.88 13.58 17.22 -8.41%
DY 7.36 4.29 4.85 4.66 4.30 4.81 5.56 4.78%
P/NAPS 0.88 0.90 0.71 0.59 0.73 0.71 0.72 3.39%

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