[UNIMECH] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 1.37%
YoY- 9.8%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 238,873 232,113 241,963 221,300 202,250 182,667 135,400 9.91%
PBT 20,722 19,997 34,040 34,660 32,105 27,131 21,096 -0.29%
Tax -8,456 -6,820 -8,832 -9,028 -9,150 -6,837 -4,804 9.87%
NP 12,266 13,177 25,208 25,632 22,955 20,294 16,292 -4.61%
-
NP to SH 9,816 12,701 19,914 22,293 20,304 17,690 14,945 -6.76%
-
Tax Rate 40.81% 34.11% 25.95% 26.05% 28.50% 25.20% 22.77% -
Total Cost 226,607 218,936 216,755 195,668 179,295 162,373 119,108 11.30%
-
Net Worth 244,314 231,486 223,714 188,713 174,815 159,935 158,831 7.43%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 8,307 10,794 14,448 7,256 6,040 4,419 4,994 8.84%
Div Payout % 84.63% 84.99% 72.55% 32.55% 29.75% 24.98% 33.42% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 244,314 231,486 223,714 188,713 174,815 159,935 158,831 7.43%
NOSH 119,352 118,286 120,276 120,892 120,645 123,122 134,945 -2.02%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 5.13% 5.68% 10.42% 11.58% 11.35% 11.11% 12.03% -
ROE 4.02% 5.49% 8.90% 11.81% 11.61% 11.06% 9.41% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 200.14 196.23 201.17 183.05 167.64 148.36 100.34 12.18%
EPS 8.22 10.74 16.56 18.44 16.83 14.37 11.07 -4.83%
DPS 7.00 9.00 12.00 6.00 5.00 3.59 3.70 11.20%
NAPS 2.047 1.957 1.86 1.561 1.449 1.299 1.177 9.65%
Adjusted Per Share Value based on latest NOSH - 120,892
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 162.81 158.21 164.92 150.84 137.85 124.50 92.29 9.91%
EPS 6.69 8.66 13.57 15.19 13.84 12.06 10.19 -6.76%
DPS 5.66 7.36 9.85 4.95 4.12 3.01 3.40 8.85%
NAPS 1.6652 1.5778 1.5248 1.2862 1.1915 1.0901 1.0826 7.43%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.18 1.41 1.63 1.64 1.02 0.83 0.78 -
P/RPS 0.59 0.72 0.81 0.90 0.61 0.56 0.78 -4.54%
P/EPS 14.35 13.13 9.84 8.89 6.06 5.78 7.04 12.58%
EY 6.97 7.62 10.16 11.24 16.50 17.31 14.20 -11.17%
DY 5.93 6.38 7.36 3.66 4.90 4.32 4.75 3.76%
P/NAPS 0.58 0.72 0.88 1.05 0.70 0.64 0.66 -2.12%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 28/08/14 29/08/13 28/08/12 25/08/11 26/08/10 -
Price 1.10 1.31 1.63 1.40 1.03 0.77 0.86 -
P/RPS 0.55 0.67 0.81 0.76 0.61 0.52 0.86 -7.17%
P/EPS 13.37 12.20 9.84 7.59 6.12 5.36 7.77 9.45%
EY 7.48 8.20 10.16 13.17 16.34 18.66 12.88 -8.65%
DY 6.36 6.87 7.36 4.29 4.85 4.66 4.30 6.73%
P/NAPS 0.54 0.67 0.88 0.90 0.71 0.59 0.73 -4.89%

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