[UNIMECH] QoQ 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- 25.53%
YoY- 6.61%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 45,301 47,288 49,408 43,111 42,860 38,652 33,619 21.97%
PBT 7,370 8,349 6,211 6,675 5,896 7,138 4,508 38.73%
Tax -1,899 -2,007 -1,736 -1,411 -1,683 -1,789 -1,153 39.42%
NP 5,471 6,342 4,475 5,264 4,213 5,349 3,355 38.50%
-
NP to SH 4,960 5,442 4,014 4,583 3,651 4,966 2,916 42.44%
-
Tax Rate 25.77% 24.04% 27.95% 21.14% 28.54% 25.06% 25.58% -
Total Cost 39,830 40,946 44,933 37,847 38,647 33,303 30,264 20.07%
-
Net Worth 161,445 159,935 153,563 123,031 158,434 158,831 154,304 3.05%
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 161,445 159,935 153,563 123,031 158,434 158,831 154,304 3.05%
NOSH 122,772 123,122 122,752 123,031 134,723 134,945 134,999 -6.12%
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 12.08% 13.41% 9.06% 12.21% 9.83% 13.84% 9.98% -
ROE 3.07% 3.40% 2.61% 3.73% 2.30% 3.13% 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 36.90 38.41 40.25 35.04 31.81 28.64 24.90 29.95%
EPS 4.04 4.42 3.27 4.56 2.71 3.68 2.16 51.74%
DPS 0.00 0.00 3.60 0.00 0.00 0.00 3.70 -
NAPS 1.315 1.299 1.251 1.00 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 30.88 32.23 33.68 29.38 29.21 26.34 22.91 21.99%
EPS 3.38 3.71 2.74 3.12 2.49 3.38 1.99 42.31%
DPS 0.00 0.00 3.01 0.00 0.00 0.00 3.40 -
NAPS 1.1004 1.0901 1.0467 0.8386 1.0799 1.0826 1.0517 3.06%
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 2.11 2.16 2.21 2.51 2.86 2.72 3.25 -25.00%
P/EPS 19.31 18.78 27.22 23.62 33.58 21.20 37.50 -35.72%
EY 5.18 5.33 3.67 4.23 2.98 4.72 2.67 55.49%
DY 0.00 0.00 4.04 0.00 0.00 0.00 4.57 -
P/NAPS 0.59 0.64 0.71 0.88 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 2.33 2.00 2.11 2.43 2.89 3.00 3.21 -19.21%
P/EPS 21.29 17.42 25.99 22.82 33.95 23.37 37.04 -30.84%
EY 4.70 5.74 3.85 4.38 2.95 4.28 2.70 44.65%
DY 0.00 0.00 4.24 0.00 0.00 0.00 4.63 -
P/NAPS 0.65 0.59 0.68 0.85 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