[UNIMECH] YoY TTM Result on 30-Jun-2012 [#2]

Stock

[UNIMECH] UNIMECH GROUP BHD

Announcement Date

28-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- 1.75%

YoY- 14.78%

Quarter Report

UNIMECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	232,113	241,963	221,300	202,250	182,667	135,400	116,383	12.18%
YoY %	-4.07%	9.34%	9.42%	10.72%	34.91%	16.34%	-	-
Horiz. %	199.44%	207.90%	190.15%	173.78%	156.95%	116.34%	100.00%	-
PBT	19,997	34,040	34,660	32,105	27,131	21,096	18,611	1.20%
YoY %	-41.25%	-1.79%	7.96%	18.33%	28.61%	13.35%	-	-
Horiz. %	107.45%	182.90%	186.23%	172.51%	145.78%	113.35%	100.00%	-
Tax	-6,820	-8,832	-9,028	-9,150	-6,837	-4,804	-4,688	6.44%
YoY %	22.78%	2.17%	1.33%	-33.83%	-42.32%	-2.47%	-	-
Horiz. %	145.48%	188.40%	192.58%	195.18%	145.84%	102.47%	100.00%	-
NP	13,177	25,208	25,632	22,955	20,294	16,292	13,923	-0.91%
YoY %	-47.73%	-1.65%	11.66%	13.11%	24.56%	17.02%	-	-
Horiz. %	94.64%	181.05%	184.10%	164.87%	145.76%	117.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,701	19,914	22,293	20,304	17,690	14,945	12,863	-0.21%
YoY %	-36.22%	-10.67%	9.80%	14.78%	18.37%	16.19%	-	-
Horiz. %	98.74%	154.82%	173.31%	157.85%	137.53%	116.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.11%	25.95%	26.05%	28.50%	25.20%	22.77%	25.19%	-
YoY %	31.45%	-0.38%	-8.60%	13.10%	10.67%	-9.61%	-	-
Horiz. %	135.41%	103.02%	103.41%	113.14%	100.04%	90.39%	100.00%	-
Total Cost	218,936	216,755	195,668	179,295	162,373	119,108	102,460	13.48%
YoY %	1.01%	10.78%	9.13%	10.42%	36.32%	16.25%	-	-
Horiz. %	213.68%	211.55%	190.97%	174.99%	158.47%	116.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	231,486	223,714	188,713	174,815	159,935	158,831	134,100	9.52%
YoY %	3.47%	18.55%	7.95%	9.30%	0.70%	18.44%	-	-
Horiz. %	172.62%	166.83%	140.73%	130.36%	119.27%	118.44%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	10,794	14,448	7,256	6,040	4,419	4,994	4,558	15.44%
YoY %	-25.29%	99.12%	20.13%	36.68%	-11.51%	9.57%	-	-
Horiz. %	236.81%	316.98%	159.19%	132.51%	96.95%	109.57%	100.00%	-
Div Payout %	84.99%	72.55%	32.55%	29.75%	24.98%	33.42%	35.44%	-
YoY %	17.15%	122.89%	9.41%	19.10%	-25.25%	-5.70%	-	-
Horiz. %	239.81%	204.71%	91.85%	83.94%	70.49%	94.30%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	231,486	223,714	188,713	174,815	159,935	158,831	134,100	9.52%
YoY %	3.47%	18.55%	7.95%	9.30%	0.70%	18.44%	-	-
Horiz. %	172.62%	166.83%	140.73%	130.36%	119.27%	118.44%	100.00%	-
NOSH	118,286	120,276	120,892	120,645	123,122	134,945	123,028	-0.65%
YoY %	-1.65%	-0.51%	0.20%	-2.01%	-8.76%	9.69%	-	-
Horiz. %	96.15%	97.76%	98.26%	98.06%	100.08%	109.69%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	5.68%	10.42%	11.58%	11.35%	11.11%	12.03%	11.96%	-
YoY %	-45.49%	-10.02%	2.03%	2.16%	-7.65%	0.59%	-	-
Horiz. %	47.49%	87.12%	96.82%	94.90%	92.89%	100.59%	100.00%	-
ROE	5.49%	8.90%	11.81%	11.61%	11.06%	9.41%	9.59%	-
YoY %	-38.31%	-24.64%	1.72%	4.97%	17.53%	-1.88%	-	-
Horiz. %	57.25%	92.81%	123.15%	121.06%	115.33%	98.12%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	196.23	201.17	183.05	167.64	148.36	100.34	94.60	12.92%
YoY %	-2.46%	9.90%	9.19%	13.00%	47.86%	6.07%	-	-
Horiz. %	207.43%	212.65%	193.50%	177.21%	156.83%	106.07%	100.00%	-
EPS	10.74	16.56	18.44	16.83	14.37	11.07	10.46	0.44%
YoY %	-35.14%	-10.20%	9.57%	17.12%	29.81%	5.83%	-	-
Horiz. %	102.68%	158.32%	176.29%	160.90%	137.38%	105.83%	100.00%	-
DPS	9.00	12.00	6.00	5.00	3.59	3.70	3.70	15.96%
YoY %	-25.00%	100.00%	20.00%	39.28%	-2.97%	0.00%	-	-
Horiz. %	243.24%	324.32%	162.16%	135.14%	97.03%	100.00%	100.00%	-
NAPS	1.957	1.86	1.561	1.449	1.299	1.177	1.09	10.24%
YoY %	5.22%	19.15%	7.73%	11.55%	10.37%	7.98%	-	-
Horiz. %	179.54%	170.64%	143.21%	132.94%	119.17%	107.98%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 120,645
RPS	146.20	152.40	139.39	127.39	115.05	85.28	73.30	12.18%
YoY %	-4.07%	9.33%	9.42%	10.73%	34.91%	16.34%	-	-
Horiz. %	199.45%	207.91%	190.16%	173.79%	156.96%	116.34%	100.00%	-
EPS	8.00	12.54	14.04	12.79	11.14	9.41	8.10	-0.20%
YoY %	-36.20%	-10.68%	9.77%	14.81%	18.38%	16.17%	-	-
Horiz. %	98.77%	154.81%	173.33%	157.90%	137.53%	116.17%	100.00%	-
DPS	6.80	9.10	4.57	3.80	2.78	3.15	2.87	15.45%
YoY %	-25.27%	99.12%	20.26%	36.69%	-11.75%	9.76%	-	-
Horiz. %	236.93%	317.07%	159.23%	132.40%	96.86%	109.76%	100.00%	-
NAPS	1.458	1.4091	1.1886	1.1011	1.0074	1.0004	0.8446	9.52%
YoY %	3.47%	18.55%	7.95%	9.30%	0.70%	18.45%	-	-
Horiz. %	172.63%	166.84%	140.73%	130.37%	119.28%	118.45%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.41	1.63	1.64	1.02	0.83	0.78	0.78	-
P/RPS	0.72	0.81	0.90	0.61	0.56	0.78	0.82	-2.14%
YoY %	-11.11%	-10.00%	47.54%	8.93%	-28.21%	-4.88%	-	-
Horiz. %	87.80%	98.78%	109.76%	74.39%	68.29%	95.12%	100.00%	-
P/EPS	13.13	9.84	8.89	6.06	5.78	7.04	7.46	9.87%
YoY %	33.43%	10.69%	46.70%	4.84%	-17.90%	-5.63%	-	-
Horiz. %	176.01%	131.90%	119.17%	81.23%	77.48%	94.37%	100.00%	-
EY	7.62	10.16	11.24	16.50	17.31	14.20	13.40	-8.97%
YoY %	-25.00%	-9.61%	-31.88%	-4.68%	21.90%	5.97%	-	-
Horiz. %	56.87%	75.82%	83.88%	123.13%	129.18%	105.97%	100.00%	-
DY	6.38	7.36	3.66	4.90	4.32	4.75	4.74	5.07%
YoY %	-13.32%	101.09%	-25.31%	13.43%	-9.05%	0.21%	-	-
Horiz. %	134.60%	155.27%	77.22%	103.38%	91.14%	100.21%	100.00%	-
P/NAPS	0.72	0.88	1.05	0.70	0.64	0.66	0.72	0.00%
YoY %	-18.18%	-16.19%	50.00%	9.38%	-3.03%	-8.33%	-	-
Horiz. %	100.00%	122.22%	145.83%	97.22%	88.89%	91.67%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	27/08/15	28/08/14	29/08/13	28/08/12	25/08/11	26/08/10	26/08/09	-
Price	1.31	1.63	1.40	1.03	0.77	0.86	0.77	-
P/RPS	0.67	0.81	0.76	0.61	0.52	0.86	0.81	-3.11%
YoY %	-17.28%	6.58%	24.59%	17.31%	-39.53%	6.17%	-	-
Horiz. %	82.72%	100.00%	93.83%	75.31%	64.20%	106.17%	100.00%	-
P/EPS	12.20	9.84	7.59	6.12	5.36	7.77	7.36	8.78%
YoY %	23.98%	29.64%	24.02%	14.18%	-31.02%	5.57%	-	-
Horiz. %	165.76%	133.70%	103.12%	83.15%	72.83%	105.57%	100.00%	-
EY	8.20	10.16	13.17	16.34	18.66	12.88	13.58	-8.06%
YoY %	-19.29%	-22.85%	-19.40%	-12.43%	44.88%	-5.15%	-	-
Horiz. %	60.38%	74.82%	96.98%	120.32%	137.41%	94.85%	100.00%	-
DY	6.87	7.36	4.29	4.85	4.66	4.30	4.81	6.11%
YoY %	-6.66%	71.56%	-11.55%	4.08%	8.37%	-10.60%	-	-
Horiz. %	142.83%	153.01%	89.19%	100.83%	96.88%	89.40%	100.00%	-
P/NAPS	0.67	0.88	0.90	0.71	0.59	0.73	0.71	-0.96%
YoY %	-23.86%	-2.22%	26.76%	20.34%	-19.18%	2.82%	-	-
Horiz. %	94.37%	123.94%	126.76%	100.00%	83.10%	102.82%	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