[UNIMECH] QoQ TTM 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- 0.93%
YoY- 24.52%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 116,383 120,143 123,590 128,588 122,655 117,943 111,544 2.87%
PBT 18,611 18,292 19,722 21,722 20,169 19,507 18,417 0.70%
Tax -4,688 -4,859 -5,327 -5,806 -4,723 -4,767 -4,461 3.36%
NP 13,923 13,433 14,395 15,916 15,446 14,740 13,956 -0.15%
-
NP to SH 12,863 12,483 13,306 15,403 15,261 14,776 14,253 -6.61%
-
Tax Rate 25.19% 26.56% 27.01% 26.73% 23.42% 24.44% 24.22% -
Total Cost 102,460 106,710 109,195 112,672 107,209 103,203 97,588 3.30%
-
Net Worth 134,100 129,359 122,660 124,207 123,076 119,864 116,467 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 4,558 4,942 4,942 4,942 4,942 - -
Div Payout % 35.44% 36.52% 37.15% 32.09% 32.39% 33.45% - -
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 134,100 129,359 122,660 124,207 123,076 119,864 116,467 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 11.96% 11.18% 11.65% 12.38% 12.59% 12.50% 12.51% -
ROE 9.59% 9.65% 10.85% 12.40% 12.40% 12.33% 12.24% -
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 94.60 97.52 100.76 104.56 99.66 95.45 90.03 3.35%
EPS 10.46 10.13 10.85 12.53 12.40 11.96 11.50 -6.12%
DPS 3.70 3.70 4.00 4.00 4.00 4.00 0.00 -
NAPS 1.09 1.05 1.00 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 73.30 75.67 77.84 80.99 77.25 74.29 70.26 2.86%
EPS 8.10 7.86 8.38 9.70 9.61 9.31 8.98 -6.65%
DPS 2.87 2.87 3.11 3.11 3.11 3.11 0.00 -
NAPS 0.8446 0.8148 0.7726 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 0.82 0.68 0.66 0.69 0.75 0.84 0.92 -7.39%
P/EPS 7.46 6.51 6.18 5.75 6.05 6.69 7.22 2.20%
EY 13.40 15.35 16.19 17.40 16.53 14.95 13.86 -2.22%
DY 4.74 5.61 5.97 5.56 5.33 5.00 0.00 -
P/NAPS 0.72 0.63 0.67 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 0.81 0.80 0.69 0.65 0.72 0.83 0.90 -6.78%
P/EPS 7.36 7.70 6.45 5.43 5.81 6.61 7.04 3.01%
EY 13.58 12.99 15.50 18.42 17.22 15.14 14.20 -2.93%
DY 4.81 4.74 5.71 5.88 5.56 5.06 0.00 -
P/NAPS 0.71 0.74 0.70 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