[UNIMECH] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 0.52%
YoY- 10.2%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 234,676 244,480 229,966 221,284 193,532 174,031 125,945 10.91%
PBT 19,667 27,219 31,121 34,157 31,158 25,920 19,843 -0.14%
Tax -8,294 -8,778 -8,154 -8,839 -8,660 -6,619 -4,593 10.34%
NP 11,373 18,441 22,967 25,318 22,498 19,301 15,250 -4.76%
-
NP to SH 9,006 15,856 19,055 21,991 19,955 17,214 13,879 -6.94%
-
Tax Rate 42.17% 32.25% 26.20% 25.88% 27.79% 25.54% 23.15% -
Total Cost 223,303 226,039 206,999 195,966 171,034 154,730 110,695 12.39%
-
Net Worth 237,034 228,610 215,992 182,383 167,441 153,563 154,304 7.40%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 8,307 10,794 14,448 7,256 6,040 4,419 4,994 8.84%
Div Payout % 92.24% 68.08% 75.83% 33.00% 30.27% 25.67% 35.99% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 237,034 228,610 215,992 182,383 167,441 153,563 154,304 7.40%
NOSH 119,352 119,316 120,263 120,943 120,809 122,752 134,999 -2.03%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.85% 7.54% 9.99% 11.44% 11.62% 11.09% 12.11% -
ROE 3.80% 6.94% 8.82% 12.06% 11.92% 11.21% 8.99% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 196.62 204.90 191.22 182.96 160.20 141.77 93.29 13.21%
EPS 7.55 13.29 15.84 18.18 16.52 14.02 10.28 -5.00%
DPS 7.00 9.00 12.00 6.00 5.00 3.60 3.70 11.20%
NAPS 1.986 1.916 1.796 1.508 1.386 1.251 1.143 9.63%
Adjusted Per Share Value based on latest NOSH - 120,943
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 147.81 153.99 144.84 139.38 121.90 109.61 79.33 10.91%
EPS 5.67 9.99 12.00 13.85 12.57 10.84 8.74 -6.95%
DPS 5.23 6.80 9.10 4.57 3.80 2.78 3.15 8.80%
NAPS 1.493 1.4399 1.3604 1.1487 1.0546 0.9672 0.9719 7.40%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.16 1.40 1.58 1.19 0.92 0.89 0.81 -
P/RPS 0.59 0.68 0.83 0.65 0.57 0.63 0.87 -6.26%
P/EPS 15.37 10.54 9.97 6.54 5.57 6.35 7.88 11.76%
EY 6.50 9.49 10.03 15.28 17.95 15.76 12.69 -10.54%
DY 6.03 6.43 7.59 5.04 5.43 4.04 4.57 4.72%
P/NAPS 0.58 0.73 0.88 0.79 0.66 0.71 0.71 -3.31%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 28/05/15 29/05/14 29/05/13 28/05/12 24/05/11 26/05/10 -
Price 1.13 1.44 1.61 1.81 0.89 0.85 0.80 -
P/RPS 0.57 0.70 0.84 0.99 0.56 0.60 0.86 -6.61%
P/EPS 14.98 10.84 10.16 9.95 5.39 6.06 7.78 11.52%
EY 6.68 9.23 9.84 10.05 18.56 16.50 12.85 -10.32%
DY 6.19 6.25 7.45 3.31 5.62 4.24 4.62 4.99%
P/NAPS 0.57 0.75 0.90 1.20 0.64 0.68 0.70 -3.36%

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