[UNIMECH] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -80.79%
YoY- -25.04%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 120,091 86,053 56,962 27,765 123,706 98,793 64,169 51.69%
PBT 18,875 13,454 9,425 3,540 19,936 16,114 10,536 47.34%
Tax -4,338 -3,488 -2,476 -898 -5,928 -5,049 -3,115 24.63%
NP 14,537 9,966 6,949 2,642 14,008 11,065 7,421 56.36%
-
NP to SH 13,427 9,128 6,364 2,464 12,826 10,152 6,807 57.08%
-
Tax Rate 22.98% 25.93% 26.27% 25.37% 29.74% 31.33% 29.57% -
Total Cost 105,554 76,087 50,013 25,123 109,698 87,728 56,748 51.07%
-
Net Worth 138,226 133,655 134,173 129,359 125,552 124,435 123,315 7.88%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 4,558 4,923 - 4,932 -
Div Payout % - - - 185.00% 38.39% - 72.46% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 138,226 133,655 134,173 129,359 125,552 124,435 123,315 7.88%
NOSH 122,976 123,184 123,094 123,200 123,090 123,203 123,315 -0.18%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.10% 11.58% 12.20% 9.52% 11.32% 11.20% 11.56% -
ROE 9.71% 6.83% 4.74% 1.90% 10.22% 8.16% 5.52% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 97.65 69.86 46.27 22.54 100.50 80.19 52.04 51.95%
EPS 10.91 7.41 5.17 2.00 10.42 8.24 5.52 57.29%
DPS 0.00 0.00 0.00 3.70 4.00 0.00 4.00 -
NAPS 1.124 1.085 1.09 1.05 1.02 1.01 1.00 8.08%
Adjusted Per Share Value based on latest NOSH - 123,200
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 75.64 54.20 35.88 17.49 77.92 62.22 40.42 51.68%
EPS 8.46 5.75 4.01 1.55 8.08 6.39 4.29 57.06%
DPS 0.00 0.00 0.00 2.87 3.10 0.00 3.11 -
NAPS 0.8706 0.8418 0.8451 0.8148 0.7908 0.7838 0.7767 7.88%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.77 0.76 0.78 0.66 0.67 0.72 0.75 -
P/RPS 0.79 1.09 1.69 2.93 0.67 0.90 1.44 -32.91%
P/EPS 7.05 10.26 15.09 33.00 6.43 8.74 13.59 -35.36%
EY 14.18 9.75 6.63 3.03 15.55 11.44 7.36 54.64%
DY 0.00 0.00 0.00 5.61 5.97 0.00 5.33 -
P/NAPS 0.69 0.70 0.72 0.63 0.66 0.71 0.75 -5.39%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 26/08/09 28/05/09 27/02/09 26/11/08 28/08/08 -
Price 0.78 0.76 0.77 0.78 0.70 0.68 0.72 -
P/RPS 0.80 1.09 1.66 3.46 0.70 0.85 1.38 -30.40%
P/EPS 7.14 10.26 14.89 39.00 6.72 8.25 13.04 -32.99%
EY 14.00 9.75 6.71 2.56 14.89 12.12 7.67 49.19%
DY 0.00 0.00 0.00 4.74 5.71 0.00 5.56 -
P/NAPS 0.69 0.70 0.71 0.74 0.69 0.67 0.72 -2.78%

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