[UNIMECH] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 26.34%
YoY- -10.01%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 86,053 56,962 27,765 123,706 98,793 64,169 31,212 96.49%
PBT 13,454 9,425 3,540 19,936 16,114 10,536 4,970 94.11%
Tax -3,488 -2,476 -898 -5,928 -5,049 -3,115 -1,366 86.71%
NP 9,966 6,949 2,642 14,008 11,065 7,421 3,604 96.88%
-
NP to SH 9,128 6,364 2,464 12,826 10,152 6,807 3,287 97.44%
-
Tax Rate 25.93% 26.27% 25.37% 29.74% 31.33% 29.57% 27.48% -
Total Cost 76,087 50,013 25,123 109,698 87,728 56,748 27,608 96.44%
-
Net Worth 133,655 134,173 129,359 125,552 124,435 123,315 119,864 7.52%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 4,558 4,923 - 4,932 4,942 -
Div Payout % - - 185.00% 38.39% - 72.46% 150.38% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 133,655 134,173 129,359 125,552 124,435 123,315 119,864 7.52%
NOSH 123,184 123,094 123,200 123,090 123,203 123,315 123,571 -0.20%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.58% 12.20% 9.52% 11.32% 11.20% 11.56% 11.55% -
ROE 6.83% 4.74% 1.90% 10.22% 8.16% 5.52% 2.74% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 69.86 46.27 22.54 100.50 80.19 52.04 25.26 96.90%
EPS 7.41 5.17 2.00 10.42 8.24 5.52 2.66 97.85%
DPS 0.00 0.00 3.70 4.00 0.00 4.00 4.00 -
NAPS 1.085 1.09 1.05 1.02 1.01 1.00 0.97 7.74%
Adjusted Per Share Value based on latest NOSH - 122,660
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 54.20 35.88 17.49 77.92 62.22 40.42 19.66 96.49%
EPS 5.75 4.01 1.55 8.08 6.39 4.29 2.07 97.48%
DPS 0.00 0.00 2.87 3.10 0.00 3.11 3.11 -
NAPS 0.8418 0.8451 0.8148 0.7908 0.7838 0.7767 0.755 7.51%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.76 0.78 0.66 0.67 0.72 0.75 0.80 -
P/RPS 1.09 1.69 2.93 0.67 0.90 1.44 3.17 -50.88%
P/EPS 10.26 15.09 33.00 6.43 8.74 13.59 30.08 -51.15%
EY 9.75 6.63 3.03 15.55 11.44 7.36 3.33 104.52%
DY 0.00 0.00 5.61 5.97 0.00 5.33 5.00 -
P/NAPS 0.70 0.72 0.63 0.66 0.71 0.75 0.82 -10.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 28/05/09 27/02/09 26/11/08 28/08/08 28/05/08 -
Price 0.76 0.77 0.78 0.70 0.68 0.72 0.79 -
P/RPS 1.09 1.66 3.46 0.70 0.85 1.38 3.13 -50.47%
P/EPS 10.26 14.89 39.00 6.72 8.25 13.04 29.70 -50.73%
EY 9.75 6.71 2.56 14.89 12.12 7.67 3.37 102.90%
DY 0.00 0.00 4.74 5.71 0.00 5.56 5.06 -
P/NAPS 0.70 0.71 0.74 0.69 0.67 0.72 0.81 -9.26%

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