[UNIMECH] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 1.06%
YoY- 6.91%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 240,654 233,913 237,329 224,256 214,713 185,108 149,169 8.28%
PBT 20,884 18,936 29,621 34,827 33,673 28,605 22,963 -1.56%
Tax -8,384 -6,819 -7,475 -8,938 -9,786 -7,053 -5,475 7.35%
NP 12,500 12,117 22,146 25,889 23,887 21,552 17,488 -5.43%
-
NP to SH 9,910 10,688 18,257 22,529 21,072 18,999 15,832 -7.50%
-
Tax Rate 40.15% 36.01% 25.24% 25.66% 29.06% 24.66% 23.84% -
Total Cost 228,154 221,796 215,183 198,367 190,826 163,556 131,681 9.58%
-
Net Worth 246,202 235,785 221,004 208,015 173,284 161,445 158,434 7.61%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 8,307 10,794 14,448 7,256 6,040 4,419 4,994 8.84%
Div Payout % 83.83% 101.00% 79.14% 32.21% 28.67% 23.26% 31.55% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 246,202 235,785 221,004 208,015 173,284 161,445 158,434 7.61%
NOSH 119,400 118,247 120,307 120,728 120,336 122,772 134,723 -1.99%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.19% 5.18% 9.33% 11.54% 11.13% 11.64% 11.72% -
ROE 4.03% 4.53% 8.26% 10.83% 12.16% 11.77% 9.99% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 201.55 197.82 197.27 185.75 178.43 150.77 110.72 10.48%
EPS 8.30 9.04 15.18 18.66 17.51 15.47 11.75 -5.62%
DPS 7.00 9.00 12.00 6.00 5.00 3.60 3.71 11.15%
NAPS 2.062 1.994 1.837 1.723 1.44 1.315 1.176 9.80%
Adjusted Per Share Value based on latest NOSH - 120,728
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 151.58 147.33 149.48 141.25 135.24 116.59 93.95 8.29%
EPS 6.24 6.73 11.50 14.19 13.27 11.97 9.97 -7.50%
DPS 5.23 6.80 9.10 4.57 3.80 2.78 3.15 8.80%
NAPS 1.5507 1.4851 1.392 1.3102 1.0914 1.0169 0.9979 7.61%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.13 1.25 1.76 1.36 1.01 0.78 0.91 -
P/RPS 0.56 0.63 0.89 0.73 0.57 0.52 0.82 -6.15%
P/EPS 13.61 13.83 11.60 7.29 5.77 5.04 7.74 9.85%
EY 7.34 7.23 8.62 13.72 17.34 19.84 12.91 -8.97%
DY 6.19 7.20 6.82 4.41 4.95 4.62 4.07 7.23%
P/NAPS 0.55 0.63 0.96 0.79 0.70 0.59 0.77 -5.44%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 30/11/15 27/11/14 27/11/13 29/11/12 24/11/11 24/11/10 -
Price 1.11 1.38 1.58 1.71 1.14 0.86 0.92 -
P/RPS 0.55 0.70 0.80 0.92 0.64 0.57 0.83 -6.62%
P/EPS 13.37 15.27 10.41 9.16 6.51 5.56 7.83 9.31%
EY 7.48 6.55 9.60 10.91 15.36 17.99 12.77 -8.52%
DY 6.31 6.52 7.59 3.51 4.39 4.19 4.03 7.75%
P/NAPS 0.54 0.69 0.86 0.99 0.79 0.65 0.78 -5.93%

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