[UNIMECH] QoQ 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- -29.13%
YoY- -17.37%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 38,652 33,619 34,038 29,091 29,197 27,765 24,913 34.12%
PBT 7,138 4,508 5,421 4,029 5,885 3,540 3,822 51.82%
Tax -1,789 -1,153 -850 -1,012 -1,578 -898 -879 60.80%
NP 5,349 3,355 4,571 3,017 4,307 2,642 2,943 49.09%
-
NP to SH 4,966 2,916 4,299 2,764 3,900 2,464 2,674 51.25%
-
Tax Rate 25.06% 25.58% 15.68% 25.12% 26.81% 25.37% 23.00% -
Total Cost 33,303 30,264 29,467 26,074 24,890 25,123 21,970 32.05%
-
Net Worth 158,831 154,304 137,600 133,881 134,100 129,359 125,113 17.29%
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 - -
Div Payout % - 171.30% - - - 185.00% - -
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 158,831 154,304 137,600 133,881 134,100 129,359 125,113 17.29%
NOSH 134,945 134,999 122,529 123,392 123,028 123,200 122,660 6.58%
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 13.84% 9.98% 13.43% 10.37% 14.75% 9.52% 11.81% -
ROE 3.13% 1.89% 3.12% 2.06% 2.91% 1.90% 2.14% -
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 28.64 24.90 27.78 23.58 23.73 22.54 20.31 25.82%
EPS 3.68 2.16 3.50 2.24 3.17 2.00 2.18 41.90%
DPS 0.00 3.70 0.00 0.00 0.00 3.70 0.00 -
NAPS 1.177 1.143 1.123 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 24.34 21.17 21.44 18.32 18.39 17.49 15.69 34.11%
EPS 3.13 1.84 2.71 1.74 2.46 1.55 1.68 51.58%
DPS 0.00 3.15 0.00 0.00 0.00 2.87 0.00 -
NAPS 1.0004 0.9719 0.8667 0.8432 0.8446 0.8148 0.788 17.29%
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 2.72 3.25 2.77 3.22 3.29 2.93 3.30 -12.12%
P/EPS 21.20 37.50 21.95 33.93 24.61 33.00 30.73 -21.97%
EY 4.72 2.67 4.56 2.95 4.06 3.03 3.25 28.33%
DY 0.00 4.57 0.00 0.00 0.00 5.61 0.00 -
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 3.00 3.21 2.81 3.22 3.24 3.46 3.45 -8.91%
P/EPS 23.37 37.04 22.23 33.93 24.29 39.00 32.11 -19.13%
EY 4.28 2.70 4.50 2.95 4.12 2.56 3.11 23.79%
DY 0.00 4.63 0.00 0.00 0.00 4.74 0.00 -
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