[UNIMECH] QoQ Cumulative 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- 39.74%
YoY- 20.03%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 141,997 96,696 49,408 158,242 115,131 72,271 33,619 161.06%
PBT 21,930 14,560 6,211 24,217 17,542 11,646 4,508 186.82%
Tax -5,642 -3,743 -1,736 -6,036 -4,625 -2,942 -1,153 187.94%
NP 16,288 10,817 4,475 18,181 12,917 8,704 3,355 186.43%
-
NP to SH 14,416 9,456 4,014 16,116 11,533 7,882 2,916 189.92%
-
Tax Rate 25.73% 25.71% 27.95% 24.92% 26.37% 25.26% 25.58% -
Total Cost 125,709 85,879 44,933 140,061 102,214 63,567 30,264 158.17%
-
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 - - 4,419 - - - 4,994 -
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 8.92% 5.92% 2.61% 10.77% 7.27% 4.96% 1.89% -
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 115.54 78.64 40.25 128.78 85.35 53.55 24.90 177.93%
EPS 11.73 7.69 3.27 13.11 8.55 5.84 2.16 208.63%
DPS 0.00 0.00 3.60 0.00 0.00 0.00 3.70 -
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 89.44 60.90 31.12 99.67 72.52 45.52 21.17 161.11%
EPS 9.08 5.96 2.53 10.15 7.26 4.96 1.84 189.57%
DPS 0.00 0.00 2.78 0.00 0.00 0.00 3.15 -
NAPS 1.0179 1.0061 0.9672 0.9427 0.9991 1.0005 0.9719 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 0.68 1.06 2.21 0.68 1.07 1.46 3.25 -64.72%
P/EPS 6.65 10.79 27.22 6.71 10.64 13.36 37.50 -68.40%
EY 15.04 9.27 3.67 14.90 9.40 7.49 2.67 216.25%
DY 0.00 0.00 4.04 0.00 0.00 0.00 4.57 -
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 0.74 0.98 2.11 0.66 1.08 1.61 3.21 -62.36%
P/EPS 7.33 10.01 25.99 6.48 10.76 14.73 37.04 -66.00%
EY 13.64 9.99 3.85 15.43 9.29 6.79 2.70 194.12%
DY 0.00 0.00 4.24 0.00 0.00 0.00 4.63 -
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