[UNIMECH] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 35.58%
YoY- 9.59%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 49,442 51,501 45,301 47,288 49,408 43,111 42,860 9.98%
PBT 7,450 7,989 7,370 8,349 6,211 6,675 5,896 16.86%
Tax -2,046 -2,708 -1,899 -2,007 -1,736 -1,411 -1,683 13.89%
NP 5,404 5,281 5,471 6,342 4,475 5,264 4,213 18.03%
-
NP to SH 4,627 4,926 4,960 5,442 4,014 4,583 3,651 17.09%
-
Tax Rate 27.46% 33.90% 25.77% 24.04% 27.95% 21.14% 28.54% -
Total Cost 44,038 46,220 39,830 40,946 44,933 37,847 38,647 9.08%
-
Net Worth 167,441 121,867 161,445 159,935 153,563 123,031 158,434 3.75%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 6,040 - - - 4,419 - - -
Div Payout % 130.55% - - - 110.09% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 167,441 121,867 161,445 159,935 153,563 123,031 158,434 3.75%
NOSH 120,809 121,867 122,772 123,122 122,752 123,031 134,723 -7.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 10.93% 10.25% 12.08% 13.41% 9.06% 12.21% 9.83% -
ROE 2.76% 4.04% 3.07% 3.40% 2.61% 3.73% 2.30% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 40.93 42.26 36.90 38.41 40.25 35.04 31.81 18.28%
EPS 3.83 4.04 4.04 4.42 3.27 4.56 2.71 25.91%
DPS 5.00 0.00 0.00 0.00 3.60 0.00 0.00 -
NAPS 1.386 1.00 1.315 1.299 1.251 1.00 1.176 11.56%
Adjusted Per Share Value based on latest NOSH - 123,122
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 31.14 32.44 28.53 29.78 31.12 27.15 27.00 9.96%
EPS 2.91 3.10 3.12 3.43 2.53 2.89 2.30 16.96%
DPS 3.80 0.00 0.00 0.00 2.78 0.00 0.00 -
NAPS 1.0546 0.7676 1.0169 1.0074 0.9672 0.7749 0.9979 3.74%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.92 0.88 0.78 0.83 0.89 0.88 0.91 -
P/RPS 2.25 2.08 2.11 2.16 2.21 2.51 2.86 -14.76%
P/EPS 24.02 21.77 19.31 18.78 27.22 23.62 33.58 -20.00%
EY 4.16 4.59 5.18 5.33 3.67 4.23 2.98 24.88%
DY 5.43 0.00 0.00 0.00 4.04 0.00 0.00 -
P/NAPS 0.66 0.88 0.59 0.64 0.71 0.88 0.77 -9.75%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 28/02/12 24/11/11 25/08/11 24/05/11 28/02/11 24/11/10 -
Price 0.89 0.85 0.86 0.77 0.85 0.85 0.92 -
P/RPS 2.17 2.01 2.33 2.00 2.11 2.43 2.89 -17.37%
P/EPS 23.24 21.03 21.29 17.42 25.99 22.82 33.95 -22.31%
EY 4.30 4.76 4.70 5.74 3.85 4.38 2.95 28.52%
DY 5.62 0.00 0.00 0.00 4.24 0.00 0.00 -
P/NAPS 0.64 0.85 0.65 0.59 0.68 0.85 0.78 -12.34%

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