[UNIMECH] QoQ 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
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 197,632 158,242 153,508 144,542 134,476 120,091 114,737 43.74%
PBT 24,844 24,217 23,389 23,292 18,032 18,875 17,938 24.27%
Tax -6,944 -6,036 -6,166 -5,884 -4,612 -4,338 -4,650 30.68%
NP 17,900 18,181 17,222 17,408 13,420 14,537 13,288 21.99%
-
NP to SH 16,056 16,116 15,377 15,764 11,664 13,427 12,170 20.31%
-
Tax Rate 27.95% 24.92% 26.36% 25.26% 25.58% 22.98% 25.92% -
Total Cost 179,732 140,061 136,285 127,134 121,056 105,554 101,449 46.46%
-
Net Worth 153,563 149,670 158,629 158,854 154,304 138,226 133,655 9.70%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 17,676 - - - 19,979 - - -
Div Payout % 110.09% - - - 171.30% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 153,563 149,670 158,629 158,854 154,304 138,226 133,655 9.70%
NOSH 122,752 122,882 134,888 134,965 134,999 122,976 123,184 -0.23%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 9.06% 11.49% 11.22% 12.04% 9.98% 12.10% 11.58% -
ROE 10.46% 10.77% 9.69% 9.92% 7.56% 9.71% 9.11% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 161.00 128.78 113.80 107.10 99.61 97.65 93.14 44.08%
EPS 13.08 13.11 11.40 11.68 8.64 10.91 9.88 20.58%
DPS 14.40 0.00 0.00 0.00 14.80 0.00 0.00 -
NAPS 1.251 1.218 1.176 1.177 1.143 1.124 1.085 9.96%
Adjusted Per Share Value based on latest NOSH - 134,945
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 124.48 99.67 96.69 91.04 84.70 75.64 72.27 43.73%
EPS 10.11 10.15 9.69 9.93 7.35 8.46 7.67 20.23%
DPS 11.13 0.00 0.00 0.00 12.58 0.00 0.00 -
NAPS 0.9672 0.9427 0.9991 1.0005 0.9719 0.8706 0.8418 9.70%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.89 0.88 0.91 0.78 0.81 0.77 0.76 -
P/RPS 0.55 0.68 0.80 0.73 0.81 0.79 0.82 -23.39%
P/EPS 6.80 6.71 7.98 6.68 9.38 7.05 7.69 -7.87%
EY 14.70 14.90 12.53 14.97 10.67 14.18 13.00 8.54%
DY 16.18 0.00 0.00 0.00 18.27 0.00 0.00 -
P/NAPS 0.71 0.72 0.77 0.66 0.71 0.69 0.70 0.95%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 28/02/11 24/11/10 26/08/10 26/05/10 25/02/10 25/11/09 -
Price 0.85 0.85 0.92 0.86 0.80 0.78 0.76 -
P/RPS 0.53 0.66 0.81 0.80 0.80 0.80 0.82 -25.26%
P/EPS 6.50 6.48 8.07 7.36 9.26 7.14 7.69 -10.61%
EY 15.39 15.43 12.39 13.58 10.80 14.00 13.00 11.92%
DY 16.94 0.00 0.00 0.00 18.50 0.00 0.00 -
P/NAPS 0.68 0.70 0.78 0.73 0.70 0.69 0.70 -1.91%

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