[UNIMECH] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 10.32%
YoY- 4.69%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 153,508 144,542 134,476 120,091 114,737 113,924 111,060 24.05%
PBT 23,389 23,292 18,032 18,875 17,938 18,850 14,160 39.69%
Tax -6,166 -5,884 -4,612 -4,338 -4,650 -4,952 -3,592 43.31%
NP 17,222 17,408 13,420 14,537 13,288 13,898 10,568 38.44%
-
NP to SH 15,377 15,764 11,664 13,427 12,170 12,728 9,856 34.48%
-
Tax Rate 26.36% 25.26% 25.58% 22.98% 25.92% 26.27% 25.37% -
Total Cost 136,285 127,134 121,056 105,554 101,449 100,026 100,492 22.49%
-
Net Worth 158,629 158,854 154,304 138,226 133,655 134,173 129,359 14.55%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 19,979 - - - 18,233 -
Div Payout % - - 171.30% - - - 185.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 158,629 158,854 154,304 138,226 133,655 134,173 129,359 14.55%
NOSH 134,888 134,965 134,999 122,976 123,184 123,094 123,200 6.22%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.22% 12.04% 9.98% 12.10% 11.58% 12.20% 9.52% -
ROE 9.69% 9.92% 7.56% 9.71% 9.11% 9.49% 7.62% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 113.80 107.10 99.61 97.65 93.14 92.55 90.15 16.78%
EPS 11.40 11.68 8.64 10.91 9.88 10.34 8.00 26.60%
DPS 0.00 0.00 14.80 0.00 0.00 0.00 14.80 -
NAPS 1.176 1.177 1.143 1.124 1.085 1.09 1.05 7.84%
Adjusted Per Share Value based on latest NOSH - 122,529
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 104.63 98.52 91.66 81.85 78.20 77.65 75.70 24.05%
EPS 10.48 10.74 7.95 9.15 8.30 8.68 6.72 34.44%
DPS 0.00 0.00 13.62 0.00 0.00 0.00 12.43 -
NAPS 1.0812 1.0827 1.0517 0.9421 0.911 0.9145 0.8817 14.55%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.91 0.78 0.81 0.77 0.76 0.78 0.66 -
P/RPS 0.80 0.73 0.81 0.79 0.82 0.84 0.73 6.28%
P/EPS 7.98 6.68 9.38 7.05 7.69 7.54 8.25 -2.19%
EY 12.53 14.97 10.67 14.18 13.00 13.26 12.12 2.24%
DY 0.00 0.00 18.27 0.00 0.00 0.00 22.42 -
P/NAPS 0.77 0.66 0.71 0.69 0.70 0.72 0.63 14.30%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 26/08/10 26/05/10 25/02/10 25/11/09 26/08/09 28/05/09 -
Price 0.92 0.86 0.80 0.78 0.76 0.77 0.78 -
P/RPS 0.81 0.80 0.80 0.80 0.82 0.83 0.87 -4.64%
P/EPS 8.07 7.36 9.26 7.14 7.69 7.45 9.75 -11.83%
EY 12.39 13.58 10.80 14.00 13.00 13.43 10.26 13.38%
DY 0.00 0.00 18.50 0.00 0.00 0.00 18.97 -
P/NAPS 0.78 0.73 0.70 0.69 0.70 0.71 0.74 3.56%

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