[UNIMECH] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 49.14%
YoY- 12.77%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 56,962 27,765 123,706 98,793 64,169 31,212 111,544 -36.13%
PBT 9,425 3,540 19,936 16,114 10,536 4,970 18,417 -36.04%
Tax -2,476 -898 -5,928 -5,049 -3,115 -1,366 -4,461 -32.48%
NP 6,949 2,642 14,008 11,065 7,421 3,604 13,956 -37.20%
-
NP to SH 6,364 2,464 12,826 10,152 6,807 3,287 14,253 -41.61%
-
Tax Rate 26.27% 25.37% 29.74% 31.33% 29.57% 27.48% 24.22% -
Total Cost 50,013 25,123 109,698 87,728 56,748 27,608 97,588 -35.98%
-
Net Worth 134,173 129,359 125,552 124,435 123,315 119,864 115,692 10.39%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 4,558 4,923 - 4,932 4,942 3,076 -
Div Payout % - 185.00% 38.39% - 72.46% 150.38% 21.59% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 134,173 129,359 125,552 124,435 123,315 119,864 115,692 10.39%
NOSH 123,094 123,200 123,090 123,203 123,315 123,571 123,077 0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 12.20% 9.52% 11.32% 11.20% 11.56% 11.55% 12.51% -
ROE 4.74% 1.90% 10.22% 8.16% 5.52% 2.74% 12.32% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 46.27 22.54 100.50 80.19 52.04 25.26 90.63 -36.14%
EPS 5.17 2.00 10.42 8.24 5.52 2.66 11.58 -41.61%
DPS 0.00 3.70 4.00 0.00 4.00 4.00 2.50 -
NAPS 1.09 1.05 1.02 1.01 1.00 0.97 0.94 10.38%
Adjusted Per Share Value based on latest NOSH - 122,977
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 35.88 17.49 77.92 62.22 40.42 19.66 70.26 -36.13%
EPS 4.01 1.55 8.08 6.39 4.29 2.07 8.98 -41.60%
DPS 0.00 2.87 3.10 0.00 3.11 3.11 1.94 -
NAPS 0.8451 0.8148 0.7908 0.7838 0.7767 0.755 0.7287 10.39%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.78 0.66 0.67 0.72 0.75 0.80 0.83 -
P/RPS 1.69 2.93 0.67 0.90 1.44 3.17 0.92 50.04%
P/EPS 15.09 33.00 6.43 8.74 13.59 30.08 7.17 64.30%
EY 6.63 3.03 15.55 11.44 7.36 3.33 13.95 -39.12%
DY 0.00 5.61 5.97 0.00 5.33 5.00 3.01 -
P/NAPS 0.72 0.63 0.66 0.71 0.75 0.82 0.88 -12.53%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 28/05/09 27/02/09 26/11/08 28/08/08 28/05/08 29/02/08 -
Price 0.77 0.78 0.70 0.68 0.72 0.79 0.81 -
P/RPS 1.66 3.46 0.70 0.85 1.38 3.13 0.89 51.58%
P/EPS 14.89 39.00 6.72 8.25 13.04 29.70 6.99 65.63%
EY 6.71 2.56 14.89 12.12 7.67 3.37 14.30 -39.64%
DY 0.00 4.74 5.71 0.00 5.56 5.06 3.09 -
P/NAPS 0.71 0.74 0.69 0.67 0.72 0.81 0.86 -12.00%

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