[UNIMECH] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 46.32%
YoY- 26.35%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 96,696 49,408 158,242 115,131 72,271 33,619 120,091 -13.48%
PBT 14,560 6,211 24,217 17,542 11,646 4,508 18,875 -15.92%
Tax -3,743 -1,736 -6,036 -4,625 -2,942 -1,153 -4,338 -9.39%
NP 10,817 4,475 18,181 12,917 8,704 3,355 14,537 -17.92%
-
NP to SH 9,456 4,014 16,116 11,533 7,882 2,916 13,427 -20.89%
-
Tax Rate 25.71% 27.95% 24.92% 26.37% 25.26% 25.58% 22.98% -
Total Cost 85,879 44,933 140,061 102,214 63,567 30,264 105,554 -12.88%
-
Net Worth 159,731 153,563 149,670 158,629 158,854 154,304 138,226 10.14%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 4,419 - - - 4,994 - -
Div Payout % - 110.09% - - - 171.30% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 159,731 153,563 149,670 158,629 158,854 154,304 138,226 10.14%
NOSH 122,964 122,752 122,882 134,888 134,965 134,999 122,976 -0.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.19% 9.06% 11.49% 11.22% 12.04% 9.98% 12.10% -
ROE 5.92% 2.61% 10.77% 7.27% 4.96% 1.89% 9.71% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 78.64 40.25 128.78 85.35 53.55 24.90 97.65 -13.47%
EPS 7.69 3.27 13.11 8.55 5.84 2.16 10.91 -20.84%
DPS 0.00 3.60 0.00 0.00 0.00 3.70 0.00 -
NAPS 1.299 1.251 1.218 1.176 1.177 1.143 1.124 10.15%
Adjusted Per Share Value based on latest NOSH - 134,723
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 60.90 31.12 99.67 72.52 45.52 21.17 75.64 -13.48%
EPS 5.96 2.53 10.15 7.26 4.96 1.84 8.46 -20.87%
DPS 0.00 2.78 0.00 0.00 0.00 3.15 0.00 -
NAPS 1.0061 0.9672 0.9427 0.9991 1.0005 0.9719 0.8706 10.15%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.83 0.89 0.88 0.91 0.78 0.81 0.77 -
P/RPS 1.06 2.21 0.68 1.07 1.46 3.25 0.79 21.71%
P/EPS 10.79 27.22 6.71 10.64 13.36 37.50 7.05 32.91%
EY 9.27 3.67 14.90 9.40 7.49 2.67 14.18 -24.73%
DY 0.00 4.04 0.00 0.00 0.00 4.57 0.00 -
P/NAPS 0.64 0.71 0.72 0.77 0.66 0.71 0.69 -4.90%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 24/05/11 28/02/11 24/11/10 26/08/10 26/05/10 25/02/10 -
Price 0.77 0.85 0.85 0.92 0.86 0.80 0.78 -
P/RPS 0.98 2.11 0.66 1.08 1.61 3.21 0.80 14.52%
P/EPS 10.01 25.99 6.48 10.76 14.73 37.04 7.14 25.34%
EY 9.99 3.85 15.43 9.29 6.79 2.70 14.00 -20.19%
DY 0.00 4.24 0.00 0.00 0.00 4.63 0.00 -
P/NAPS 0.59 0.68 0.70 0.78 0.73 0.70 0.69 -9.93%

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