[UNIMECH] YoY TTM 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- 6.81%
YoY- 24.03%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 229,966 221,284 193,532 174,031 125,945 120,143 117,943 11.76%
PBT 31,121 34,157 31,158 25,920 19,843 18,292 19,507 8.09%
Tax -8,154 -8,839 -8,660 -6,619 -4,593 -4,859 -4,767 9.35%
NP 22,967 25,318 22,498 19,301 15,250 13,433 14,740 7.66%
-
NP to SH 19,055 21,991 19,955 17,214 13,879 12,483 14,776 4.32%
-
Tax Rate 26.20% 25.88% 27.79% 25.54% 23.15% 26.56% 24.44% -
Total Cost 206,999 195,966 171,034 154,730 110,695 106,710 103,203 12.29%
-
Net Worth 215,992 182,383 167,441 153,563 154,304 129,359 119,864 10.30%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 14,448 7,256 6,040 4,419 4,994 4,558 4,942 19.56%
Div Payout % 75.83% 33.00% 30.27% 25.67% 35.99% 36.52% 33.45% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 215,992 182,383 167,441 153,563 154,304 129,359 119,864 10.30%
NOSH 120,263 120,943 120,809 122,752 134,999 123,200 123,571 -0.45%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 9.99% 11.44% 11.62% 11.09% 12.11% 11.18% 12.50% -
ROE 8.82% 12.06% 11.92% 11.21% 8.99% 9.65% 12.33% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 191.22 182.96 160.20 141.77 93.29 97.52 95.45 12.27%
EPS 15.84 18.18 16.52 14.02 10.28 10.13 11.96 4.79%
DPS 12.00 6.00 5.00 3.60 3.70 3.70 4.00 20.08%
NAPS 1.796 1.508 1.386 1.251 1.143 1.05 0.97 10.80%
Adjusted Per Share Value based on latest NOSH - 122,752
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 144.84 139.38 121.90 109.61 79.33 75.67 74.29 11.76%
EPS 12.00 13.85 12.57 10.84 8.74 7.86 9.31 4.31%
DPS 9.10 4.57 3.80 2.78 3.15 2.87 3.11 19.58%
NAPS 1.3604 1.1487 1.0546 0.9672 0.9719 0.8148 0.755 10.30%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
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 0.83 0.65 0.57 0.63 0.87 0.68 0.84 -0.19%
P/EPS 9.97 6.54 5.57 6.35 7.88 6.51 6.69 6.87%
EY 10.03 15.28 17.95 15.76 12.69 15.35 14.95 -6.43%
DY 7.59 5.04 5.43 4.04 4.57 5.61 5.00 7.20%
P/NAPS 0.88 0.79 0.66 0.71 0.71 0.63 0.82 1.18%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
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 0.84 0.99 0.56 0.60 0.86 0.80 0.83 0.19%
P/EPS 10.16 9.95 5.39 6.06 7.78 7.70 6.61 7.42%
EY 9.84 10.05 18.56 16.50 12.85 12.99 15.14 -6.92%
DY 7.45 3.31 5.62 4.24 4.62 4.74 5.06 6.65%
P/NAPS 0.90 1.20 0.64 0.68 0.70 0.74 0.81 1.77%

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