[UNIMECH] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 47.1%
YoY- 4.69%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 115,131 72,271 33,619 120,091 86,053 56,962 27,765 157.88%
PBT 17,542 11,646 4,508 18,875 13,454 9,425 3,540 190.37%
Tax -4,625 -2,942 -1,153 -4,338 -3,488 -2,476 -898 197.93%
NP 12,917 8,704 3,355 14,537 9,966 6,949 2,642 187.78%
-
NP to SH 11,533 7,882 2,916 13,427 9,128 6,364 2,464 179.55%
-
Tax Rate 26.37% 25.26% 25.58% 22.98% 25.93% 26.27% 25.37% -
Total Cost 102,214 63,567 30,264 105,554 76,087 50,013 25,123 154.63%
-
Net Worth 158,629 158,854 154,304 138,226 133,655 134,173 129,359 14.55%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 4,994 - - - 4,558 -
Div Payout % - - 171.30% - - - 185.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 158,629 158,854 154,304 138,226 133,655 134,173 129,359 14.55%
NOSH 134,888 134,965 134,999 122,976 123,184 123,094 123,200 6.22%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.22% 12.04% 9.98% 12.10% 11.58% 12.20% 9.52% -
ROE 7.27% 4.96% 1.89% 9.71% 6.83% 4.74% 1.90% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 85.35 53.55 24.90 97.65 69.86 46.27 22.54 142.74%
EPS 8.55 5.84 2.16 10.91 7.41 5.17 2.00 163.17%
DPS 0.00 0.00 3.70 0.00 0.00 0.00 3.70 -
NAPS 1.176 1.177 1.143 1.124 1.085 1.09 1.05 7.84%
Adjusted Per Share Value based on latest NOSH - 122,529
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 72.52 45.52 21.17 75.64 54.20 35.88 17.49 157.87%
EPS 7.26 4.96 1.84 8.46 5.75 4.01 1.55 179.68%
DPS 0.00 0.00 3.15 0.00 0.00 0.00 2.87 -
NAPS 0.9991 1.0005 0.9719 0.8706 0.8418 0.8451 0.8148 14.54%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.91 0.78 0.81 0.77 0.76 0.78 0.66 -
P/RPS 1.07 1.46 3.25 0.79 1.09 1.69 2.93 -48.87%
P/EPS 10.64 13.36 37.50 7.05 10.26 15.09 33.00 -52.94%
EY 9.40 7.49 2.67 14.18 9.75 6.63 3.03 112.56%
DY 0.00 0.00 4.57 0.00 0.00 0.00 5.61 -
P/NAPS 0.77 0.66 0.71 0.69 0.70 0.72 0.63 14.30%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 26/08/10 26/05/10 25/02/10 25/11/09 26/08/09 28/05/09 -
Price 0.92 0.86 0.80 0.78 0.76 0.77 0.78 -
P/RPS 1.08 1.61 3.21 0.80 1.09 1.66 3.46 -53.95%
P/EPS 10.76 14.73 37.04 7.14 10.26 14.89 39.00 -57.58%
EY 9.29 6.79 2.70 14.00 9.75 6.71 2.56 135.96%
DY 0.00 0.00 4.63 0.00 0.00 0.00 4.74 -
P/NAPS 0.78 0.73 0.70 0.69 0.70 0.71 0.74 3.56%

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