[UNIMECH] QoQ 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- -7.85%
YoY- -25.04%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 34,038 29,091 29,197 27,765 24,913 34,624 32,957 2.16%
PBT 5,421 4,029 5,885 3,540 3,822 5,578 5,566 -1.73%
Tax -850 -1,012 -1,578 -898 -879 -1,934 -1,749 -38.10%
NP 4,571 3,017 4,307 2,642 2,943 3,644 3,817 12.73%
-
NP to SH 4,299 2,764 3,900 2,464 2,674 3,345 3,520 14.21%
-
Tax Rate 15.68% 25.12% 26.81% 25.37% 23.00% 34.67% 31.42% -
Total Cost 29,467 26,074 24,890 25,123 21,970 30,980 29,140 0.74%
-
Net Worth 137,600 133,881 134,100 129,359 125,113 124,207 123,076 7.69%
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 -
Div Payout % - - - 185.00% - - 139.86% -
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 137,600 133,881 134,100 129,359 125,113 124,207 123,076 7.69%
NOSH 122,529 123,392 123,028 123,200 122,660 122,977 123,076 -0.29%
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 13.43% 10.37% 14.75% 9.52% 11.81% 10.52% 11.58% -
ROE 3.12% 2.06% 2.91% 1.90% 2.14% 2.69% 2.86% -
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 27.78 23.58 23.73 22.54 20.31 28.15 26.78 2.46%
EPS 3.50 2.24 3.17 2.00 2.18 2.72 2.86 14.36%
DPS 0.00 0.00 0.00 3.70 0.00 0.00 4.00 -
NAPS 1.123 1.085 1.09 1.05 1.02 1.01 1.00 8.01%
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 23.20 19.83 19.90 18.92 16.98 23.60 22.46 2.17%
EPS 2.93 1.88 2.66 1.68 1.82 2.28 2.40 14.18%
DPS 0.00 0.00 0.00 3.11 0.00 0.00 3.36 -
NAPS 0.9379 0.9125 0.914 0.8817 0.8528 0.8466 0.8389 7.69%
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 2.77 3.22 3.29 2.93 3.30 2.56 2.80 -0.71%
P/EPS 21.95 33.93 24.61 33.00 30.73 26.47 26.22 -11.14%
EY 4.56 2.95 4.06 3.03 3.25 3.78 3.81 12.68%
DY 0.00 0.00 0.00 5.61 0.00 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 2.81 3.22 3.24 3.46 3.45 2.42 2.69 2.94%
P/EPS 22.23 33.93 24.29 39.00 32.11 25.00 25.17 -7.92%
EY 4.50 2.95 4.12 2.56 3.11 4.00 3.97 8.68%
DY 0.00 0.00 0.00 4.74 0.00 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