[UNIMECH] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -8.86%
YoY- 35.85%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 56,006 49,442 51,501 45,301 47,288 49,408 43,111 19.07%
PBT 9,296 7,450 7,989 7,370 8,349 6,211 6,675 24.73%
Tax -2,497 -2,046 -2,708 -1,899 -2,007 -1,736 -1,411 46.35%
NP 6,799 5,404 5,281 5,471 6,342 4,475 5,264 18.61%
-
NP to SH 5,791 4,627 4,926 4,960 5,442 4,014 4,583 16.89%
-
Tax Rate 26.86% 27.46% 33.90% 25.77% 24.04% 27.95% 21.14% -
Total Cost 49,207 44,038 46,220 39,830 40,946 44,933 37,847 19.14%
-
Net Worth 174,815 167,441 121,867 161,445 159,935 153,563 123,031 26.41%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 6,040 - - - 4,419 - -
Div Payout % - 130.55% - - - 110.09% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 174,815 167,441 121,867 161,445 159,935 153,563 123,031 26.41%
NOSH 120,645 120,809 121,867 122,772 123,122 122,752 123,031 -1.29%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 12.14% 10.93% 10.25% 12.08% 13.41% 9.06% 12.21% -
ROE 3.31% 2.76% 4.04% 3.07% 3.40% 2.61% 3.73% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 46.42 40.93 42.26 36.90 38.41 40.25 35.04 20.64%
EPS 4.80 3.83 4.04 4.04 4.42 3.27 4.56 3.48%
DPS 0.00 5.00 0.00 0.00 0.00 3.60 0.00 -
NAPS 1.449 1.386 1.00 1.315 1.299 1.251 1.00 28.07%
Adjusted Per Share Value based on latest NOSH - 122,772
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 35.28 31.14 32.44 28.53 29.78 31.12 27.15 19.09%
EPS 3.65 2.91 3.10 3.12 3.43 2.53 2.89 16.85%
DPS 0.00 3.80 0.00 0.00 0.00 2.78 0.00 -
NAPS 1.1011 1.0546 0.7676 1.0169 1.0074 0.9672 0.7749 26.41%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.02 0.92 0.88 0.78 0.83 0.89 0.88 -
P/RPS 2.20 2.25 2.08 2.11 2.16 2.21 2.51 -8.42%
P/EPS 21.25 24.02 21.77 19.31 18.78 27.22 23.62 -6.81%
EY 4.71 4.16 4.59 5.18 5.33 3.67 4.23 7.43%
DY 0.00 5.43 0.00 0.00 0.00 4.04 0.00 -
P/NAPS 0.70 0.66 0.88 0.59 0.64 0.71 0.88 -14.16%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 28/05/12 28/02/12 24/11/11 25/08/11 24/05/11 28/02/11 -
Price 1.03 0.89 0.85 0.86 0.77 0.85 0.85 -
P/RPS 2.22 2.17 2.01 2.33 2.00 2.11 2.43 -5.85%
P/EPS 21.46 23.24 21.03 21.29 17.42 25.99 22.82 -4.01%
EY 4.66 4.30 4.76 4.70 5.74 3.85 4.38 4.22%
DY 0.00 5.62 0.00 0.00 0.00 4.24 0.00 -
P/NAPS 0.71 0.64 0.85 0.65 0.59 0.68 0.85 -11.31%

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