[UNIMECH] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 43.43%
YoY- -10.09%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 72,271 33,619 120,091 86,053 56,962 27,765 123,706 -30.18%
PBT 11,646 4,508 18,875 13,454 9,425 3,540 19,936 -30.18%
Tax -2,942 -1,153 -4,338 -3,488 -2,476 -898 -5,928 -37.39%
NP 8,704 3,355 14,537 9,966 6,949 2,642 14,008 -27.24%
-
NP to SH 7,882 2,916 13,427 9,128 6,364 2,464 12,826 -27.78%
-
Tax Rate 25.26% 25.58% 22.98% 25.93% 26.27% 25.37% 29.74% -
Total Cost 63,567 30,264 105,554 76,087 50,013 25,123 109,698 -30.56%
-
Net Worth 158,854 154,304 138,226 133,655 134,173 129,359 125,552 17.03%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 4,994 - - - 4,558 4,923 -
Div Payout % - 171.30% - - - 185.00% 38.39% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 158,854 154,304 138,226 133,655 134,173 129,359 125,552 17.03%
NOSH 134,965 134,999 122,976 123,184 123,094 123,200 123,090 6.35%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 12.04% 9.98% 12.10% 11.58% 12.20% 9.52% 11.32% -
ROE 4.96% 1.89% 9.71% 6.83% 4.74% 1.90% 10.22% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 53.55 24.90 97.65 69.86 46.27 22.54 100.50 -34.35%
EPS 5.84 2.16 10.91 7.41 5.17 2.00 10.42 -32.09%
DPS 0.00 3.70 0.00 0.00 0.00 3.70 4.00 -
NAPS 1.177 1.143 1.124 1.085 1.09 1.05 1.02 10.04%
Adjusted Per Share Value based on latest NOSH - 123,392
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 45.52 21.17 75.64 54.20 35.88 17.49 77.92 -30.18%
EPS 4.96 1.84 8.46 5.75 4.01 1.55 8.08 -27.83%
DPS 0.00 3.15 0.00 0.00 0.00 2.87 3.10 -
NAPS 1.0005 0.9719 0.8706 0.8418 0.8451 0.8148 0.7908 17.02%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.78 0.81 0.77 0.76 0.78 0.66 0.67 -
P/RPS 1.46 3.25 0.79 1.09 1.69 2.93 0.67 68.32%
P/EPS 13.36 37.50 7.05 10.26 15.09 33.00 6.43 63.04%
EY 7.49 2.67 14.18 9.75 6.63 3.03 15.55 -38.63%
DY 0.00 4.57 0.00 0.00 0.00 5.61 5.97 -
P/NAPS 0.66 0.71 0.69 0.70 0.72 0.63 0.66 0.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 25/02/10 25/11/09 26/08/09 28/05/09 27/02/09 -
Price 0.86 0.80 0.78 0.76 0.77 0.78 0.70 -
P/RPS 1.61 3.21 0.80 1.09 1.66 3.46 0.70 74.50%
P/EPS 14.73 37.04 7.14 10.26 14.89 39.00 6.72 68.98%
EY 6.79 2.70 14.00 9.75 6.71 2.56 14.89 -40.84%
DY 0.00 4.63 0.00 0.00 0.00 4.74 5.71 -
P/NAPS 0.73 0.70 0.69 0.70 0.71 0.74 0.69 3.83%

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