[UNIMECH] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 9.32%
YoY- 0.91%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 149,169 135,400 125,945 120,091 110,850 116,383 120,143 15.50%
PBT 22,963 21,096 19,843 18,875 17,062 18,611 18,292 16.35%
Tax -5,475 -4,804 -4,593 -4,338 -3,766 -4,688 -4,859 8.27%
NP 17,488 16,292 15,250 14,537 13,296 13,923 13,433 19.20%
-
NP to SH 15,832 14,945 13,879 13,427 12,282 12,863 12,483 17.15%
-
Tax Rate 23.84% 22.77% 23.15% 22.98% 22.07% 25.19% 26.56% -
Total Cost 131,681 119,108 110,695 105,554 97,554 102,460 106,710 15.03%
-
Net Worth 158,434 158,831 154,304 137,600 133,881 134,100 129,359 14.45%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 4,994 4,994 4,994 4,558 4,558 4,558 4,558 6.27%
Div Payout % 31.55% 33.42% 35.99% 33.95% 37.11% 35.44% 36.52% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 158,434 158,831 154,304 137,600 133,881 134,100 129,359 14.45%
NOSH 134,723 134,945 134,999 122,529 123,392 123,028 123,200 6.13%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.72% 12.03% 12.11% 12.10% 11.99% 11.96% 11.18% -
ROE 9.99% 9.41% 8.99% 9.76% 9.17% 9.59% 9.65% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 110.72 100.34 93.29 98.01 89.84 94.60 97.52 8.82%
EPS 11.75 11.07 10.28 10.96 9.95 10.46 10.13 10.38%
DPS 3.71 3.70 3.70 3.70 3.70 3.70 3.70 0.17%
NAPS 1.176 1.177 1.143 1.123 1.085 1.09 1.05 7.84%
Adjusted Per Share Value based on latest NOSH - 122,529
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 93.95 85.28 79.33 75.64 69.82 73.30 75.67 15.50%
EPS 9.97 9.41 8.74 8.46 7.74 8.10 7.86 17.16%
DPS 3.15 3.15 3.15 2.87 2.87 2.87 2.87 6.39%
NAPS 0.9979 1.0004 0.9719 0.8667 0.8432 0.8446 0.8148 14.45%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.91 0.78 0.81 0.77 0.76 0.78 0.66 -
P/RPS 0.82 0.78 0.87 0.79 0.85 0.82 0.68 13.28%
P/EPS 7.74 7.04 7.88 7.03 7.64 7.46 6.51 12.21%
EY 12.91 14.20 12.69 14.23 13.10 13.40 15.35 -10.89%
DY 4.07 4.75 4.57 4.81 4.87 4.74 5.61 -19.24%
P/NAPS 0.77 0.66 0.71 0.69 0.70 0.72 0.63 14.30%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 26/08/10 26/05/10 25/02/10 25/11/09 26/08/09 28/05/09 -
Price 0.92 0.86 0.80 0.78 0.76 0.77 0.78 -
P/RPS 0.83 0.86 0.86 0.80 0.85 0.81 0.80 2.48%
P/EPS 7.83 7.77 7.78 7.12 7.64 7.36 7.70 1.12%
EY 12.77 12.88 12.85 14.05 13.10 13.58 12.99 -1.13%
DY 4.03 4.30 4.62 4.74 4.87 4.81 4.74 -10.24%
P/NAPS 0.78 0.73 0.70 0.69 0.70 0.71 0.74 3.56%

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