[UNIMECH] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -23.16%
YoY- -25.04%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 197,768 197,632 134,476 111,060 124,848 99,252 90,356 13.93%
PBT 29,800 24,844 18,032 14,160 19,880 15,520 12,940 14.90%
Tax -8,184 -6,944 -4,612 -3,592 -5,464 -4,240 -3,216 16.82%
NP 21,616 17,900 13,420 10,568 14,416 11,280 9,724 14.22%
-
NP to SH 18,508 16,056 11,664 9,856 13,148 11,056 89,072 -23.02%
-
Tax Rate 27.46% 27.95% 25.58% 25.37% 27.48% 27.32% 24.85% -
Total Cost 176,152 179,732 121,056 100,492 110,432 87,972 80,632 13.89%
-
Net Worth 167,441 153,563 154,304 129,359 119,864 106,401 101,992 8.60%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 24,161 17,676 19,979 18,233 19,771 - - -
Div Payout % 130.55% 110.09% 171.30% 185.00% 150.38% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 167,441 153,563 154,304 129,359 119,864 106,401 101,992 8.60%
NOSH 120,809 122,752 134,999 123,200 123,571 122,300 134,201 -1.73%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 10.93% 9.06% 9.98% 9.52% 11.55% 11.37% 10.76% -
ROE 11.05% 10.46% 7.56% 7.62% 10.97% 10.39% 87.33% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 163.70 161.00 99.61 90.15 101.03 81.15 67.33 15.94%
EPS 15.32 13.08 8.64 8.00 10.64 9.04 6.76 14.59%
DPS 20.00 14.40 14.80 14.80 16.00 0.00 0.00 -
NAPS 1.386 1.251 1.143 1.05 0.97 0.87 0.76 10.52%
Adjusted Per Share Value based on latest NOSH - 123,200
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 134.80 134.70 91.66 75.70 85.09 67.65 61.59 13.93%
EPS 12.61 10.94 7.95 6.72 8.96 7.54 60.71 -23.02%
DPS 16.47 12.05 13.62 12.43 13.48 0.00 0.00 -
NAPS 1.1413 1.0467 1.0517 0.8817 0.817 0.7252 0.6952 8.60%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.92 0.89 0.81 0.66 0.80 0.77 0.44 -
P/RPS 0.56 0.55 0.81 0.73 0.79 0.95 0.65 -2.45%
P/EPS 6.01 6.80 9.38 8.25 7.52 8.52 0.66 44.45%
EY 16.65 14.70 10.67 12.12 13.30 11.74 150.85 -30.71%
DY 21.74 16.18 18.27 22.42 20.00 0.00 0.00 -
P/NAPS 0.66 0.71 0.71 0.63 0.82 0.89 0.58 2.17%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 24/05/11 26/05/10 28/05/09 28/05/08 28/05/07 31/05/06 -
Price 0.89 0.85 0.80 0.78 0.79 0.70 0.44 -
P/RPS 0.54 0.53 0.80 0.87 0.78 0.86 0.65 -3.04%
P/EPS 5.81 6.50 9.26 9.75 7.42 7.74 0.66 43.64%
EY 17.21 15.39 10.80 10.26 13.47 12.91 150.85 -30.33%
DY 22.47 16.94 18.50 18.97 20.25 0.00 0.00 -
P/NAPS 0.64 0.68 0.70 0.74 0.81 0.80 0.58 1.65%

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