[UNIMECH] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 55.54%
YoY- 60.77%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 42,860 38,652 33,619 34,038 29,091 29,197 27,765 33.53%
PBT 5,896 7,138 4,508 5,421 4,029 5,885 3,540 40.46%
Tax -1,683 -1,789 -1,153 -850 -1,012 -1,578 -898 51.95%
NP 4,213 5,349 3,355 4,571 3,017 4,307 2,642 36.45%
-
NP to SH 3,651 4,966 2,916 4,299 2,764 3,900 2,464 29.94%
-
Tax Rate 28.54% 25.06% 25.58% 15.68% 25.12% 26.81% 25.37% -
Total Cost 38,647 33,303 30,264 29,467 26,074 24,890 25,123 33.22%
-
Net Worth 158,434 158,831 154,304 137,600 133,881 134,100 129,359 14.45%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 4,994 - - - 4,558 -
Div Payout % - - 171.30% - - - 185.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 158,434 158,831 154,304 137,600 133,881 134,100 129,359 14.45%
NOSH 134,723 134,945 134,999 122,529 123,392 123,028 123,200 6.13%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.83% 13.84% 9.98% 13.43% 10.37% 14.75% 9.52% -
ROE 2.30% 3.13% 1.89% 3.12% 2.06% 2.91% 1.90% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 31.81 28.64 24.90 27.78 23.58 23.73 22.54 25.79%
EPS 2.71 3.68 2.16 3.50 2.24 3.17 2.00 22.42%
DPS 0.00 0.00 3.70 0.00 0.00 0.00 3.70 -
NAPS 1.176 1.177 1.143 1.123 1.085 1.09 1.05 7.84%
Adjusted Per Share Value based on latest NOSH - 122,529
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 27.00 24.34 21.17 21.44 18.32 18.39 17.49 33.53%
EPS 2.30 3.13 1.84 2.71 1.74 2.46 1.55 30.06%
DPS 0.00 0.00 3.15 0.00 0.00 0.00 2.87 -
NAPS 0.9979 1.0004 0.9719 0.8667 0.8432 0.8446 0.8148 14.45%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.91 0.78 0.81 0.77 0.76 0.78 0.66 -
P/RPS 2.86 2.72 3.25 2.77 3.22 3.29 2.93 -1.59%
P/EPS 33.58 21.20 37.50 21.95 33.93 24.61 33.00 1.16%
EY 2.98 4.72 2.67 4.56 2.95 4.06 3.03 -1.10%
DY 0.00 0.00 4.57 0.00 0.00 0.00 5.61 -
P/NAPS 0.77 0.66 0.71 0.69 0.70 0.72 0.63 14.30%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 26/08/10 26/05/10 25/02/10 25/11/09 26/08/09 28/05/09 -
Price 0.92 0.86 0.80 0.78 0.76 0.77 0.78 -
P/RPS 2.89 3.00 3.21 2.81 3.22 3.24 3.46 -11.29%
P/EPS 33.95 23.37 37.04 22.23 33.93 24.29 39.00 -8.82%
EY 2.95 4.28 2.70 4.50 2.95 4.12 2.56 9.90%
DY 0.00 0.00 4.63 0.00 0.00 0.00 4.74 -
P/NAPS 0.78 0.73 0.70 0.69 0.70 0.71 0.74 3.56%

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