[UNIMECH] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -32.17%
YoY- 18.34%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 43,111 42,860 38,652 33,619 34,038 29,091 29,197 29.57%
PBT 6,675 5,896 7,138 4,508 5,421 4,029 5,885 8.73%
Tax -1,411 -1,683 -1,789 -1,153 -850 -1,012 -1,578 -7.16%
NP 5,264 4,213 5,349 3,355 4,571 3,017 4,307 14.27%
-
NP to SH 4,583 3,651 4,966 2,916 4,299 2,764 3,900 11.32%
-
Tax Rate 21.14% 28.54% 25.06% 25.58% 15.68% 25.12% 26.81% -
Total Cost 37,847 38,647 33,303 30,264 29,467 26,074 24,890 32.13%
-
Net Worth 123,031 158,434 158,831 154,304 137,600 133,881 134,100 -5.56%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 4,994 - - - -
Div Payout % - - - 171.30% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 123,031 158,434 158,831 154,304 137,600 133,881 134,100 -5.56%
NOSH 123,031 134,723 134,945 134,999 122,529 123,392 123,028 0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 12.21% 9.83% 13.84% 9.98% 13.43% 10.37% 14.75% -
ROE 3.73% 2.30% 3.13% 1.89% 3.12% 2.06% 2.91% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 35.04 31.81 28.64 24.90 27.78 23.58 23.73 29.57%
EPS 4.56 2.71 3.68 2.16 3.50 2.24 3.17 27.34%
DPS 0.00 0.00 0.00 3.70 0.00 0.00 0.00 -
NAPS 1.00 1.176 1.177 1.143 1.123 1.085 1.09 -5.56%
Adjusted Per Share Value based on latest NOSH - 134,999
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 29.38 29.21 26.34 22.91 23.20 19.83 19.90 29.56%
EPS 3.12 2.49 3.38 1.99 2.93 1.88 2.66 11.18%
DPS 0.00 0.00 0.00 3.40 0.00 0.00 0.00 -
NAPS 0.8386 1.0799 1.0826 1.0517 0.9379 0.9125 0.914 -5.56%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.88 0.91 0.78 0.81 0.77 0.76 0.78 -
P/RPS 2.51 2.86 2.72 3.25 2.77 3.22 3.29 -16.46%
P/EPS 23.62 33.58 21.20 37.50 21.95 33.93 24.61 -2.69%
EY 4.23 2.98 4.72 2.67 4.56 2.95 4.06 2.76%
DY 0.00 0.00 0.00 4.57 0.00 0.00 0.00 -
P/NAPS 0.88 0.77 0.66 0.71 0.69 0.70 0.72 14.27%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 24/11/10 26/08/10 26/05/10 25/02/10 25/11/09 26/08/09 -
Price 0.85 0.92 0.86 0.80 0.78 0.76 0.77 -
P/RPS 2.43 2.89 3.00 3.21 2.81 3.22 3.24 -17.40%
P/EPS 22.82 33.95 23.37 37.04 22.23 33.93 24.29 -4.06%
EY 4.38 2.95 4.28 2.70 4.50 2.95 4.12 4.15%
DY 0.00 0.00 0.00 4.63 0.00 0.00 0.00 -
P/NAPS 0.85 0.78 0.73 0.70 0.69 0.70 0.71 12.71%

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