[UNIMECH] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -4.97%
YoY- 4.43%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 29,197 27,765 24,913 34,624 32,957 31,212 29,795 -1.34%
PBT 5,885 3,540 3,822 5,578 5,566 4,970 5,608 3.26%
Tax -1,578 -898 -879 -1,934 -1,749 -1,366 -757 63.25%
NP 4,307 2,642 2,943 3,644 3,817 3,604 4,851 -7.63%
-
NP to SH 3,900 2,464 2,674 3,345 3,520 3,287 5,251 -18.00%
-
Tax Rate 26.81% 25.37% 23.00% 34.67% 31.42% 27.48% 13.50% -
Total Cost 24,890 25,123 21,970 30,980 29,140 27,608 24,944 -0.14%
-
Net Worth 134,100 129,359 125,113 124,207 123,076 119,864 116,467 9.86%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 4,558 - - 4,923 4,942 - -
Div Payout % - 185.00% - - 139.86% 150.38% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 134,100 129,359 125,113 124,207 123,076 119,864 116,467 9.86%
NOSH 123,028 123,200 122,660 122,977 123,076 123,571 123,901 -0.47%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 14.75% 9.52% 11.81% 10.52% 11.58% 11.55% 16.28% -
ROE 2.91% 1.90% 2.14% 2.69% 2.86% 2.74% 4.51% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 23.73 22.54 20.31 28.15 26.78 25.26 24.05 -0.88%
EPS 3.17 2.00 2.18 2.72 2.86 2.66 4.36 -19.15%
DPS 0.00 3.70 0.00 0.00 4.00 4.00 0.00 -
NAPS 1.09 1.05 1.02 1.01 1.00 0.97 0.94 10.38%
Adjusted Per Share Value based on latest NOSH - 122,977
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 18.39 17.49 15.69 21.81 20.76 19.66 18.77 -1.35%
EPS 2.46 1.55 1.68 2.11 2.22 2.07 3.31 -17.96%
DPS 0.00 2.87 0.00 0.00 3.10 3.11 0.00 -
NAPS 0.8446 0.8148 0.788 0.7823 0.7752 0.755 0.7336 9.85%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.78 0.66 0.67 0.72 0.75 0.80 0.83 -
P/RPS 3.29 2.93 3.30 2.56 2.80 3.17 3.45 -3.11%
P/EPS 24.61 33.00 30.73 26.47 26.22 30.08 19.58 16.48%
EY 4.06 3.03 3.25 3.78 3.81 3.33 5.11 -14.22%
DY 0.00 5.61 0.00 0.00 5.33 5.00 0.00 -
P/NAPS 0.72 0.63 0.66 0.71 0.75 0.82 0.88 -12.53%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 28/05/09 27/02/09 26/11/08 28/08/08 28/05/08 29/02/08 -
Price 0.77 0.78 0.70 0.68 0.72 0.79 0.81 -
P/RPS 3.24 3.46 3.45 2.42 2.69 3.13 3.37 -2.59%
P/EPS 24.29 39.00 32.11 25.00 25.17 29.70 19.11 17.35%
EY 4.12 2.56 3.11 4.00 3.97 3.37 5.23 -14.71%
DY 0.00 4.74 0.00 0.00 5.56 5.06 0.00 -
P/NAPS 0.71 0.74 0.69 0.67 0.72 0.81 0.86 -12.00%

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