[UNIMECH] YoY Annualized 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- 10.32%
YoY- 4.69%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 219,129 193,498 158,242 120,091 123,706 111,544 99,652 14.02%
PBT 33,983 29,919 24,217 18,875 19,936 18,417 14,287 15.52%
Tax -8,783 -8,350 -6,036 -4,338 -5,928 -4,461 -3,936 14.29%
NP 25,200 21,569 18,181 14,537 14,008 13,956 10,351 15.96%
-
NP to SH 21,877 19,342 16,116 13,427 12,826 14,253 9,810 14.28%
-
Tax Rate 25.85% 27.91% 24.92% 22.98% 29.74% 24.22% 27.55% -
Total Cost 193,929 171,929 140,061 105,554 109,698 97,588 89,301 13.78%
-
Net Worth 176,755 166,533 149,670 138,226 125,552 115,692 112,258 7.85%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - 4,923 3,076 - -
Div Payout % - - - - 38.39% 21.59% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 176,755 166,533 149,670 138,226 125,552 115,692 112,258 7.85%
NOSH 120,652 122,631 122,882 122,976 123,090 123,077 132,068 -1.49%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.50% 11.15% 11.49% 12.10% 11.32% 12.51% 10.39% -
ROE 12.38% 11.61% 10.77% 9.71% 10.22% 12.32% 8.74% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 181.62 157.79 128.78 97.65 100.50 90.63 75.45 15.75%
EPS 18.13 15.77 13.11 10.91 10.42 11.58 7.43 16.01%
DPS 0.00 0.00 0.00 0.00 4.00 2.50 0.00 -
NAPS 1.465 1.358 1.218 1.124 1.02 0.94 0.85 9.48%
Adjusted Per Share Value based on latest NOSH - 122,529
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 138.02 121.87 99.67 75.64 77.92 70.26 62.77 14.01%
EPS 13.78 12.18 10.15 8.46 8.08 8.98 6.18 14.28%
DPS 0.00 0.00 0.00 0.00 3.10 1.94 0.00 -
NAPS 1.1133 1.0489 0.9427 0.8706 0.7908 0.7287 0.7071 7.85%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.18 0.88 0.88 0.77 0.67 0.83 0.55 -
P/RPS 0.65 0.56 0.68 0.79 0.67 0.92 0.73 -1.91%
P/EPS 6.51 5.58 6.71 7.05 6.43 7.17 7.40 -2.11%
EY 15.37 17.92 14.90 14.18 15.55 13.95 13.51 2.17%
DY 0.00 0.00 0.00 0.00 5.97 3.01 0.00 -
P/NAPS 0.81 0.65 0.72 0.69 0.66 0.88 0.65 3.73%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 1.19 0.85 0.85 0.78 0.70 0.81 0.78 -
P/RPS 0.66 0.54 0.66 0.80 0.70 0.89 1.03 -7.14%
P/EPS 6.56 5.39 6.48 7.14 6.72 6.99 10.50 -7.53%
EY 15.24 18.56 15.43 14.00 14.89 14.30 9.52 8.15%
DY 0.00 0.00 0.00 0.00 5.71 3.09 0.00 -
P/NAPS 0.81 0.63 0.70 0.69 0.69 0.86 0.92 -2.09%

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