[UNIMECH] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -75.09%
YoY- 37.65%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 193,498 141,997 96,696 49,408 158,242 115,131 72,271 92.46%
PBT 29,919 21,930 14,560 6,211 24,217 17,542 11,646 87.25%
Tax -8,350 -5,642 -3,743 -1,736 -6,036 -4,625 -2,942 100.08%
NP 21,569 16,288 10,817 4,475 18,181 12,917 8,704 82.81%
-
NP to SH 19,342 14,416 9,456 4,014 16,116 11,533 7,882 81.63%
-
Tax Rate 27.91% 25.73% 25.71% 27.95% 24.92% 26.37% 25.26% -
Total Cost 171,929 125,709 85,879 44,933 140,061 102,214 63,567 93.77%
-
Net Worth 166,533 161,611 159,731 153,563 149,670 158,629 158,854 3.18%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - 4,419 - - - -
Div Payout % - - - 110.09% - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 166,533 161,611 159,731 153,563 149,670 158,629 158,854 3.18%
NOSH 122,631 122,898 122,964 122,752 122,882 134,888 134,965 -6.17%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 11.15% 11.47% 11.19% 9.06% 11.49% 11.22% 12.04% -
ROE 11.61% 8.92% 5.92% 2.61% 10.77% 7.27% 4.96% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 157.79 115.54 78.64 40.25 128.78 85.35 53.55 105.12%
EPS 15.77 11.73 7.69 3.27 13.11 8.55 5.84 93.56%
DPS 0.00 0.00 0.00 3.60 0.00 0.00 0.00 -
NAPS 1.358 1.315 1.299 1.251 1.218 1.176 1.177 9.97%
Adjusted Per Share Value based on latest NOSH - 122,752
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 121.87 89.44 60.90 31.12 99.67 72.52 45.52 92.46%
EPS 12.18 9.08 5.96 2.53 10.15 7.26 4.96 81.71%
DPS 0.00 0.00 0.00 2.78 0.00 0.00 0.00 -
NAPS 1.0489 1.0179 1.0061 0.9672 0.9427 0.9991 1.0005 3.19%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.88 0.78 0.83 0.89 0.88 0.91 0.78 -
P/RPS 0.56 0.68 1.06 2.21 0.68 1.07 1.46 -47.11%
P/EPS 5.58 6.65 10.79 27.22 6.71 10.64 13.36 -44.03%
EY 17.92 15.04 9.27 3.67 14.90 9.40 7.49 78.59%
DY 0.00 0.00 0.00 4.04 0.00 0.00 0.00 -
P/NAPS 0.65 0.59 0.64 0.71 0.72 0.77 0.66 -1.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 24/11/11 25/08/11 24/05/11 28/02/11 24/11/10 26/08/10 -
Price 0.85 0.86 0.77 0.85 0.85 0.92 0.86 -
P/RPS 0.54 0.74 0.98 2.11 0.66 1.08 1.61 -51.62%
P/EPS 5.39 7.33 10.01 25.99 6.48 10.76 14.73 -48.74%
EY 18.56 13.64 9.99 3.85 15.43 9.29 6.79 95.13%
DY 0.00 0.00 0.00 4.24 0.00 0.00 0.00 -
P/NAPS 0.63 0.65 0.59 0.68 0.70 0.78 0.73 -9.33%

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