[UNIMECH] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -4.52%
YoY- -20.26%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 214,713 185,108 149,169 110,850 128,588 108,012 98,523 13.85%
PBT 33,673 28,605 22,963 17,062 21,722 17,318 11,507 19.57%
Tax -9,786 -7,053 -5,475 -3,766 -5,806 -4,642 -3,721 17.47%
NP 23,887 21,552 17,488 13,296 15,916 12,676 7,786 20.52%
-
NP to SH 21,072 18,999 15,832 12,282 15,403 12,370 6,805 20.70%
-
Tax Rate 29.06% 24.66% 23.84% 22.07% 26.73% 26.80% 32.34% -
Total Cost 190,826 163,556 131,681 97,554 112,672 95,336 90,737 13.17%
-
Net Worth 173,284 161,445 158,434 133,881 124,207 110,873 106,186 8.49%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 6,040 4,419 4,994 4,558 4,942 - - -
Div Payout % 28.67% 23.26% 31.55% 37.11% 32.09% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 173,284 161,445 158,434 133,881 124,207 110,873 106,186 8.49%
NOSH 120,336 122,772 134,723 123,392 122,977 123,192 132,732 -1.61%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.13% 11.64% 11.72% 11.99% 12.38% 11.74% 7.90% -
ROE 12.16% 11.77% 9.99% 9.17% 12.40% 11.16% 6.41% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 178.43 150.77 110.72 89.84 104.56 87.68 74.23 15.72%
EPS 17.51 15.47 11.75 9.95 12.53 10.04 5.13 22.68%
DPS 5.00 3.60 3.71 3.70 4.00 0.00 0.00 -
NAPS 1.44 1.315 1.176 1.085 1.01 0.90 0.80 10.28%
Adjusted Per Share Value based on latest NOSH - 123,392
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 146.35 126.17 101.67 75.55 87.64 73.62 67.15 13.85%
EPS 14.36 12.95 10.79 8.37 10.50 8.43 4.64 20.69%
DPS 4.12 3.01 3.40 3.11 3.37 0.00 0.00 -
NAPS 1.1811 1.1004 1.0799 0.9125 0.8466 0.7557 0.7238 8.49%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.01 0.78 0.91 0.76 0.72 0.79 0.46 -
P/RPS 0.57 0.52 0.82 0.85 0.69 0.90 0.62 -1.39%
P/EPS 5.77 5.04 7.74 7.64 5.75 7.87 8.97 -7.08%
EY 17.34 19.84 12.91 13.10 17.40 12.71 11.15 7.62%
DY 4.95 4.62 4.07 4.87 5.56 0.00 0.00 -
P/NAPS 0.70 0.59 0.77 0.70 0.71 0.88 0.58 3.18%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 24/11/11 24/11/10 25/11/09 26/11/08 28/11/07 29/11/06 -
Price 1.14 0.86 0.92 0.76 0.68 0.82 0.52 -
P/RPS 0.64 0.57 0.83 0.85 0.65 0.94 0.70 -1.48%
P/EPS 6.51 5.56 7.83 7.64 5.43 8.17 10.14 -7.11%
EY 15.36 17.99 12.77 13.10 18.42 12.25 9.86 7.66%
DY 4.39 4.19 4.03 4.87 5.88 0.00 0.00 -
P/NAPS 0.79 0.65 0.78 0.70 0.67 0.91 0.65 3.30%

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