[UNIMECH] QoQ Annualized Quarter 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- -0.37%
YoY- 37.65%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 193,498 189,329 193,392 197,632 158,242 153,508 144,542 21.40%
PBT 29,919 29,240 29,120 24,844 24,217 23,389 23,292 18.11%
Tax -8,350 -7,522 -7,486 -6,944 -6,036 -6,166 -5,884 26.20%
NP 21,569 21,717 21,634 17,900 18,181 17,222 17,408 15.31%
-
NP to SH 19,342 19,221 18,912 16,056 16,116 15,377 15,764 14.56%
-
Tax Rate 27.91% 25.73% 25.71% 27.95% 24.92% 26.36% 25.26% -
Total Cost 171,929 167,612 171,758 179,732 140,061 136,285 127,134 22.22%
-
Net Worth 166,533 161,611 159,731 153,563 149,670 158,629 158,854 3.18%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - 17,676 - - - -
Div Payout % - - - 110.09% - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 166,533 161,611 159,731 153,563 149,670 158,629 158,854 3.18%
NOSH 122,631 122,898 122,964 122,752 122,882 134,888 134,965 -6.17%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 11.15% 11.47% 11.19% 9.06% 11.49% 11.22% 12.04% -
ROE 11.61% 11.89% 11.84% 10.46% 10.77% 9.69% 9.92% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 157.79 154.05 157.27 161.00 128.78 113.80 107.10 29.38%
EPS 15.77 15.64 15.38 13.08 13.11 11.40 11.68 22.09%
DPS 0.00 0.00 0.00 14.40 0.00 0.00 0.00 -
NAPS 1.358 1.315 1.299 1.251 1.218 1.176 1.177 9.97%
Adjusted Per Share Value based on latest NOSH - 122,752
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 121.87 119.25 121.81 124.48 99.67 96.69 91.04 21.39%
EPS 12.18 12.11 11.91 10.11 10.15 9.69 9.93 14.54%
DPS 0.00 0.00 0.00 11.13 0.00 0.00 0.00 -
NAPS 1.0489 1.0179 1.0061 0.9672 0.9427 0.9991 1.0005 3.19%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.88 0.78 0.83 0.89 0.88 0.91 0.78 -
P/RPS 0.56 0.51 0.53 0.55 0.68 0.80 0.73 -16.15%
P/EPS 5.58 4.99 5.40 6.80 6.71 7.98 6.68 -11.27%
EY 17.92 20.05 18.53 14.70 14.90 12.53 14.97 12.70%
DY 0.00 0.00 0.00 16.18 0.00 0.00 0.00 -
P/NAPS 0.65 0.59 0.64 0.71 0.72 0.77 0.66 -1.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 24/11/11 25/08/11 24/05/11 28/02/11 24/11/10 26/08/10 -
Price 0.85 0.86 0.77 0.85 0.85 0.92 0.86 -
P/RPS 0.54 0.56 0.49 0.53 0.66 0.81 0.80 -22.99%
P/EPS 5.39 5.50 5.01 6.50 6.48 8.07 7.36 -18.70%
EY 18.56 18.19 19.97 15.39 15.43 12.39 13.58 23.08%
DY 0.00 0.00 0.00 16.94 0.00 0.00 0.00 -
P/NAPS 0.63 0.65 0.59 0.68 0.70 0.78 0.73 -9.33%

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