[UNIMECH] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -13.13%
YoY- 18.34%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 158,242 153,508 144,542 134,476 120,091 114,737 113,924 24.41%
PBT 24,217 23,389 23,292 18,032 18,875 17,938 18,850 18.12%
Tax -6,036 -6,166 -5,884 -4,612 -4,338 -4,650 -4,952 14.06%
NP 18,181 17,222 17,408 13,420 14,537 13,288 13,898 19.55%
-
NP to SH 16,116 15,377 15,764 11,664 13,427 12,170 12,728 16.98%
-
Tax Rate 24.92% 26.36% 25.26% 25.58% 22.98% 25.92% 26.27% -
Total Cost 140,061 136,285 127,134 121,056 105,554 101,449 100,026 25.08%
-
Net Worth 149,670 158,629 158,854 154,304 138,226 133,655 134,173 7.53%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 19,979 - - - -
Div Payout % - - - 171.30% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 149,670 158,629 158,854 154,304 138,226 133,655 134,173 7.53%
NOSH 122,882 134,888 134,965 134,999 122,976 123,184 123,094 -0.11%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.49% 11.22% 12.04% 9.98% 12.10% 11.58% 12.20% -
ROE 10.77% 9.69% 9.92% 7.56% 9.71% 9.11% 9.49% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 128.78 113.80 107.10 99.61 97.65 93.14 92.55 24.56%
EPS 13.11 11.40 11.68 8.64 10.91 9.88 10.34 17.09%
DPS 0.00 0.00 0.00 14.80 0.00 0.00 0.00 -
NAPS 1.218 1.176 1.177 1.143 1.124 1.085 1.09 7.66%
Adjusted Per Share Value based on latest NOSH - 134,999
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 107.86 104.63 98.52 91.66 81.85 78.20 77.65 24.41%
EPS 10.98 10.48 10.74 7.95 9.15 8.30 8.68 16.91%
DPS 0.00 0.00 0.00 13.62 0.00 0.00 0.00 -
NAPS 1.0201 1.0812 1.0827 1.0517 0.9421 0.911 0.9145 7.53%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.88 0.91 0.78 0.81 0.77 0.76 0.78 -
P/RPS 0.68 0.80 0.73 0.81 0.79 0.82 0.84 -13.10%
P/EPS 6.71 7.98 6.68 9.38 7.05 7.69 7.54 -7.46%
EY 14.90 12.53 14.97 10.67 14.18 13.00 13.26 8.06%
DY 0.00 0.00 0.00 18.27 0.00 0.00 0.00 -
P/NAPS 0.72 0.77 0.66 0.71 0.69 0.70 0.72 0.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 24/11/10 26/08/10 26/05/10 25/02/10 25/11/09 26/08/09 -
Price 0.85 0.92 0.86 0.80 0.78 0.76 0.77 -
P/RPS 0.66 0.81 0.80 0.80 0.80 0.82 0.83 -14.13%
P/EPS 6.48 8.07 7.36 9.26 7.14 7.69 7.45 -8.85%
EY 15.43 12.39 13.58 10.80 14.00 13.00 13.43 9.66%
DY 0.00 0.00 0.00 18.50 0.00 0.00 0.00 -
P/NAPS 0.70 0.78 0.73 0.70 0.69 0.70 0.71 -0.93%

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