[UNIMECH] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -2.45%
YoY- 26.35%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 193,392 197,632 158,242 153,508 144,542 134,476 120,091 37.50%
PBT 29,120 24,844 24,217 23,389 23,292 18,032 18,875 33.62%
Tax -7,486 -6,944 -6,036 -6,166 -5,884 -4,612 -4,338 44.01%
NP 21,634 17,900 18,181 17,222 17,408 13,420 14,537 30.44%
-
NP to SH 18,912 16,056 16,116 15,377 15,764 11,664 13,427 25.73%
-
Tax Rate 25.71% 27.95% 24.92% 26.36% 25.26% 25.58% 22.98% -
Total Cost 171,758 179,732 140,061 136,285 127,134 121,056 105,554 38.46%
-
Net Worth 159,731 153,563 149,670 158,629 158,854 154,304 138,226 10.14%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 17,676 - - - 19,979 - -
Div Payout % - 110.09% - - - 171.30% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 159,731 153,563 149,670 158,629 158,854 154,304 138,226 10.14%
NOSH 122,964 122,752 122,882 134,888 134,965 134,999 122,976 -0.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.19% 9.06% 11.49% 11.22% 12.04% 9.98% 12.10% -
ROE 11.84% 10.46% 10.77% 9.69% 9.92% 7.56% 9.71% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 157.27 161.00 128.78 113.80 107.10 99.61 97.65 37.51%
EPS 15.38 13.08 13.11 11.40 11.68 8.64 10.91 25.80%
DPS 0.00 14.40 0.00 0.00 0.00 14.80 0.00 -
NAPS 1.299 1.251 1.218 1.176 1.177 1.143 1.124 10.15%
Adjusted Per Share Value based on latest NOSH - 134,723
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 131.81 134.70 107.86 104.63 98.52 91.66 81.85 37.50%
EPS 12.89 10.94 10.98 10.48 10.74 7.95 9.15 25.74%
DPS 0.00 12.05 0.00 0.00 0.00 13.62 0.00 -
NAPS 1.0887 1.0467 1.0201 1.0812 1.0827 1.0517 0.9421 10.15%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.83 0.89 0.88 0.91 0.78 0.81 0.77 -
P/RPS 0.53 0.55 0.68 0.80 0.73 0.81 0.79 -23.42%
P/EPS 5.40 6.80 6.71 7.98 6.68 9.38 7.05 -16.32%
EY 18.53 14.70 14.90 12.53 14.97 10.67 14.18 19.58%
DY 0.00 16.18 0.00 0.00 0.00 18.27 0.00 -
P/NAPS 0.64 0.71 0.72 0.77 0.66 0.71 0.69 -4.90%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 24/05/11 28/02/11 24/11/10 26/08/10 26/05/10 25/02/10 -
Price 0.77 0.85 0.85 0.92 0.86 0.80 0.78 -
P/RPS 0.49 0.53 0.66 0.81 0.80 0.80 0.80 -27.94%
P/EPS 5.01 6.50 6.48 8.07 7.36 9.26 7.14 -21.08%
EY 19.97 15.39 15.43 12.39 13.58 10.80 14.00 26.79%
DY 0.00 16.94 0.00 0.00 0.00 18.50 0.00 -
P/NAPS 0.59 0.68 0.70 0.78 0.73 0.70 0.69 -9.93%

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