[UNIMECH] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 4.8%
YoY- 20.03%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 189,329 193,392 197,632 158,242 153,508 144,542 134,476 25.59%
PBT 29,240 29,120 24,844 24,217 23,389 23,292 18,032 37.98%
Tax -7,522 -7,486 -6,944 -6,036 -6,166 -5,884 -4,612 38.51%
NP 21,717 21,634 17,900 18,181 17,222 17,408 13,420 37.79%
-
NP to SH 19,221 18,912 16,056 16,116 15,377 15,764 11,664 39.47%
-
Tax Rate 25.73% 25.71% 27.95% 24.92% 26.36% 25.26% 25.58% -
Total Cost 167,612 171,758 179,732 140,061 136,285 127,134 121,056 24.20%
-
Net Worth 161,611 159,731 153,563 149,670 158,629 158,854 154,304 3.12%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 17,676 - - - 19,979 -
Div Payout % - - 110.09% - - - 171.30% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 161,611 159,731 153,563 149,670 158,629 158,854 154,304 3.12%
NOSH 122,898 122,964 122,752 122,882 134,888 134,965 134,999 -6.06%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 11.47% 11.19% 9.06% 11.49% 11.22% 12.04% 9.98% -
ROE 11.89% 11.84% 10.46% 10.77% 9.69% 9.92% 7.56% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 154.05 157.27 161.00 128.78 113.80 107.10 99.61 33.69%
EPS 15.64 15.38 13.08 13.11 11.40 11.68 8.64 48.47%
DPS 0.00 0.00 14.40 0.00 0.00 0.00 14.80 -
NAPS 1.315 1.299 1.251 1.218 1.176 1.177 1.143 9.78%
Adjusted Per Share Value based on latest NOSH - 123,031
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 129.04 131.81 134.70 107.86 104.63 98.52 91.66 25.58%
EPS 13.10 12.89 10.94 10.98 10.48 10.74 7.95 39.46%
DPS 0.00 0.00 12.05 0.00 0.00 0.00 13.62 -
NAPS 1.1015 1.0887 1.0467 1.0201 1.0812 1.0827 1.0517 3.12%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.78 0.83 0.89 0.88 0.91 0.78 0.81 -
P/RPS 0.51 0.53 0.55 0.68 0.80 0.73 0.81 -26.51%
P/EPS 4.99 5.40 6.80 6.71 7.98 6.68 9.38 -34.32%
EY 20.05 18.53 14.70 14.90 12.53 14.97 10.67 52.21%
DY 0.00 0.00 16.18 0.00 0.00 0.00 18.27 -
P/NAPS 0.59 0.64 0.71 0.72 0.77 0.66 0.71 -11.60%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 24/05/11 28/02/11 24/11/10 26/08/10 26/05/10 -
Price 0.86 0.77 0.85 0.85 0.92 0.86 0.80 -
P/RPS 0.56 0.49 0.53 0.66 0.81 0.80 0.80 -21.14%
P/EPS 5.50 5.01 6.50 6.48 8.07 7.36 9.26 -29.31%
EY 18.19 19.97 15.39 15.43 12.39 13.58 10.80 41.51%
DY 0.00 0.00 16.94 0.00 0.00 0.00 18.50 -
P/NAPS 0.65 0.59 0.68 0.70 0.78 0.73 0.70 -4.81%

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