[UNIMECH] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 3.28%
YoY- 35.01%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 182,667 135,400 116,383 122,655 103,641 98,500 91,709 12.16%
PBT 27,131 21,096 18,611 20,169 16,679 9,842 7,959 22.66%
Tax -6,837 -4,804 -4,688 -4,723 -4,949 -3,274 -2,495 18.28%
NP 20,294 16,292 13,923 15,446 11,730 6,568 5,464 24.43%
-
NP to SH 17,690 14,945 12,863 15,261 11,304 6,220 5,410 21.81%
-
Tax Rate 25.20% 22.77% 25.19% 23.42% 29.67% 33.27% 31.35% -
Total Cost 162,373 119,108 102,460 107,209 91,911 91,932 86,245 11.11%
-
Net Worth 159,935 158,831 134,100 123,076 109,358 105,859 100,847 7.98%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 4,419 4,994 4,558 4,942 - - - -
Div Payout % 24.98% 33.42% 35.44% 32.39% - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 159,935 158,831 134,100 123,076 109,358 105,859 100,847 7.98%
NOSH 123,122 134,945 123,028 123,076 122,874 133,999 134,462 -1.45%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 11.11% 12.03% 11.96% 12.59% 11.32% 6.67% 5.96% -
ROE 11.06% 9.41% 9.59% 12.40% 10.34% 5.88% 5.36% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 148.36 100.34 94.60 99.66 84.35 73.51 68.20 13.82%
EPS 14.37 11.07 10.46 12.40 9.20 4.64 4.02 23.64%
DPS 3.59 3.70 3.70 4.00 0.00 0.00 0.00 -
NAPS 1.299 1.177 1.09 1.00 0.89 0.79 0.75 9.58%
Adjusted Per Share Value based on latest NOSH - 123,076
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 124.50 92.29 79.33 83.60 70.64 67.14 62.51 12.16%
EPS 12.06 10.19 8.77 10.40 7.70 4.24 3.69 21.80%
DPS 3.01 3.40 3.11 3.37 0.00 0.00 0.00 -
NAPS 1.0901 1.0826 0.914 0.8389 0.7454 0.7215 0.6874 7.98%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.83 0.78 0.78 0.75 0.79 0.44 0.44 -
P/RPS 0.56 0.78 0.82 0.75 0.94 0.60 0.65 -2.45%
P/EPS 5.78 7.04 7.46 6.05 8.59 9.48 10.94 -10.08%
EY 17.31 14.20 13.40 16.53 11.65 10.55 9.14 11.22%
DY 4.32 4.75 4.74 5.33 0.00 0.00 0.00 -
P/NAPS 0.64 0.66 0.72 0.75 0.89 0.56 0.59 1.36%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 26/08/10 26/08/09 28/08/08 29/08/07 08/09/06 29/08/05 -
Price 0.77 0.86 0.77 0.72 0.81 0.46 0.40 -
P/RPS 0.52 0.86 0.81 0.72 0.96 0.63 0.59 -2.08%
P/EPS 5.36 7.77 7.36 5.81 8.80 9.91 9.94 -9.77%
EY 18.66 12.88 13.58 17.22 11.36 10.09 10.06 10.84%
DY 4.66 4.30 4.81 5.56 0.00 0.00 0.00 -
P/NAPS 0.59 0.73 0.71 0.72 0.91 0.58 0.53 1.80%

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