[UNIMECH] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 35.15%
YoY- 23.85%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 215,238 210,896 193,392 144,542 113,924 128,338 106,116 12.49%
PBT 34,846 33,492 29,120 23,292 18,850 21,072 17,568 12.07%
Tax -9,576 -9,086 -7,486 -5,884 -4,952 -6,230 -5,706 9.00%
NP 25,270 24,406 21,634 17,408 13,898 14,842 11,862 13.42%
-
NP to SH 21,668 20,836 18,912 15,764 12,728 13,614 11,598 10.96%
-
Tax Rate 27.48% 27.13% 25.71% 25.26% 26.27% 29.57% 32.48% -
Total Cost 189,968 186,490 171,758 127,134 100,026 113,496 94,254 12.37%
-
Net Worth 188,748 174,315 159,731 158,854 134,173 123,315 109,114 9.55%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - 9,865 - -
Div Payout % - - - - - 72.46% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 188,748 174,315 159,731 158,854 134,173 123,315 109,114 9.55%
NOSH 120,915 120,300 122,964 134,965 123,094 123,315 122,600 -0.23%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 11.74% 11.57% 11.19% 12.04% 12.20% 11.56% 11.18% -
ROE 11.48% 11.95% 11.84% 9.92% 9.49% 11.04% 10.63% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 178.01 175.31 157.27 107.10 92.55 104.07 86.55 12.75%
EPS 17.92 17.32 15.38 11.68 10.34 11.04 9.46 11.22%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.561 1.449 1.299 1.177 1.09 1.00 0.89 9.80%
Adjusted Per Share Value based on latest NOSH - 134,945
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 146.70 143.74 131.81 98.52 77.65 87.47 72.33 12.49%
EPS 14.77 14.20 12.89 10.74 8.68 9.28 7.91 10.95%
DPS 0.00 0.00 0.00 0.00 0.00 6.72 0.00 -
NAPS 1.2865 1.1881 1.0887 1.0827 0.9145 0.8405 0.7437 9.55%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.64 1.02 0.83 0.78 0.78 0.75 0.79 -
P/RPS 0.92 0.58 0.53 0.73 0.84 0.72 0.91 0.18%
P/EPS 9.15 5.89 5.40 6.68 7.54 6.79 8.35 1.53%
EY 10.93 16.98 18.53 14.97 13.26 14.72 11.97 -1.50%
DY 0.00 0.00 0.00 0.00 0.00 10.67 0.00 -
P/NAPS 1.05 0.70 0.64 0.66 0.72 0.75 0.89 2.79%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 28/08/12 25/08/11 26/08/10 26/08/09 28/08/08 29/08/07 -
Price 1.40 1.03 0.77 0.86 0.77 0.72 0.81 -
P/RPS 0.79 0.59 0.49 0.80 0.83 0.69 0.94 -2.85%
P/EPS 7.81 5.95 5.01 7.36 7.45 6.52 8.56 -1.51%
EY 12.80 16.82 19.97 13.58 13.43 15.33 11.68 1.53%
DY 0.00 0.00 0.00 0.00 0.00 11.11 0.00 -
P/NAPS 0.90 0.71 0.59 0.73 0.71 0.72 0.91 -0.18%

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