[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

UNIMECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	149,169	135,400	125,945	120,091	110,850	116,383	120,143	15.50%
YoY %	10.17%	7.51%	4.87%	8.34%	-4.75%	-3.13%	-	-
Horiz. %	124.16%	112.70%	104.83%	99.96%	92.27%	96.87%	100.00%	-
PBT	22,963	21,096	19,843	18,875	17,062	18,611	18,292	16.35%
YoY %	8.85%	6.31%	5.13%	10.63%	-8.32%	1.74%	-	-
Horiz. %	125.54%	115.33%	108.48%	103.19%	93.28%	101.74%	100.00%	-
Tax	-5,475	-4,804	-4,593	-4,338	-3,766	-4,688	-4,859	8.27%
YoY %	-13.97%	-4.59%	-5.88%	-15.19%	19.67%	3.52%	-	-
Horiz. %	112.68%	98.87%	94.53%	89.28%	77.51%	96.48%	100.00%	-
NP	17,488	16,292	15,250	14,537	13,296	13,923	13,433	19.20%
YoY %	7.34%	6.83%	4.90%	9.33%	-4.50%	3.65%	-	-
Horiz. %	130.19%	121.28%	113.53%	108.22%	98.98%	103.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,832	14,945	13,879	13,427	12,282	12,863	12,483	17.15%
YoY %	5.94%	7.68%	3.37%	9.32%	-4.52%	3.04%	-	-
Horiz. %	126.83%	119.72%	111.18%	107.56%	98.39%	103.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.84%	22.77%	23.15%	22.98%	22.07%	25.19%	26.56%	-
YoY %	4.70%	-1.64%	0.74%	4.12%	-12.39%	-5.16%	-	-
Horiz. %	89.76%	85.73%	87.16%	86.52%	83.09%	94.84%	100.00%	-
Total Cost	131,681	119,108	110,695	105,554	97,554	102,460	106,710	15.03%
YoY %	10.56%	7.60%	4.87%	8.20%	-4.79%	-3.98%	-	-
Horiz. %	123.40%	111.62%	103.73%	98.92%	91.42%	96.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	158,434	158,831	154,304	137,600	133,881	134,100	129,359	14.45%
YoY %	-0.25%	2.93%	12.14%	2.78%	-0.16%	3.66%	-	-
Horiz. %	122.48%	122.78%	119.28%	106.37%	103.50%	103.66%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	4,994	4,994	4,994	4,558	4,558	4,558	4,558	6.27%
YoY %	0.00%	0.00%	9.57%	0.00%	0.00%	0.00%	-	-
Horiz. %	109.57%	109.57%	109.57%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	31.55%	33.42%	35.99%	33.95%	37.11%	35.44%	36.52%	-
YoY %	-5.60%	-7.14%	6.01%	-8.52%	4.71%	-2.96%	-	-
Horiz. %	86.39%	91.51%	98.55%	92.96%	101.62%	97.04%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	158,434	158,831	154,304	137,600	133,881	134,100	129,359	14.45%
YoY %	-0.25%	2.93%	12.14%	2.78%	-0.16%	3.66%	-	-
Horiz. %	122.48%	122.78%	119.28%	106.37%	103.50%	103.66%	100.00%	-
NOSH	134,723	134,945	134,999	122,529	123,392	123,028	123,200	6.13%
YoY %	-0.16%	-0.04%	10.18%	-0.70%	0.30%	-0.14%	-	-
Horiz. %	109.35%	109.53%	109.58%	99.46%	100.16%	99.86%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	11.72%	12.03%	12.11%	12.10%	11.99%	11.96%	11.18%	-
YoY %	-2.58%	-0.66%	0.08%	0.92%	0.25%	6.98%	-	-
Horiz. %	104.83%	107.60%	108.32%	108.23%	107.25%	106.98%	100.00%	-
ROE	9.99%	9.41%	8.99%	9.76%	9.17%	9.59%	9.65%	-
YoY %	6.16%	4.67%	-7.89%	6.43%	-4.38%	-0.62%	-	-
Horiz. %	103.52%	97.51%	93.16%	101.14%	95.03%	99.38%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	110.72	100.34	93.29	98.01	89.84	94.60	97.52	8.82%
YoY %	10.34%	7.56%	-4.82%	9.09%	-5.03%	-2.99%	-	-
Horiz. %	113.54%	102.89%	95.66%	100.50%	92.12%	97.01%	100.00%	-
EPS	11.75	11.07	10.28	10.96	9.95	10.46	10.13	10.38%
YoY %	6.14%	7.68%	-6.20%	10.15%	-4.88%	3.26%	-	-
Horiz. %	115.99%	109.28%	101.48%	108.19%	98.22%	103.26%	100.00%	-
DPS	3.71	3.70	3.70	3.70	3.70	3.70	3.70	0.17%
YoY %	0.27%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.27%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.176	1.177	1.143	1.123	1.085	1.09	1.05	7.84%
YoY %	-0.08%	2.97%	1.78%	3.50%	-0.46%	3.81%	-	-
Horiz. %	112.00%	112.10%	108.86%	106.95%	103.33%	103.81%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 122,529
RPS	93.95	85.28	79.33	75.64	69.82	73.30	75.67	15.50%
YoY %	10.17%	7.50%	4.88%	8.34%	-4.75%	-3.13%	-	-
Horiz. %	124.16%	112.70%	104.84%	99.96%	92.27%	96.87%	100.00%	-
EPS	9.97	9.41	8.74	8.46	7.74	8.10	7.86	17.16%
YoY %	5.95%	7.67%	3.31%	9.30%	-4.44%	3.05%	-	-
Horiz. %	126.84%	119.72%	111.20%	107.63%	98.47%	103.05%	100.00%	-
DPS	3.15	3.15	3.15	2.87	2.87	2.87	2.87	6.39%
YoY %	0.00%	0.00%	9.76%	0.00%	0.00%	0.00%	-	-
Horiz. %	109.76%	109.76%	109.76%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.9979	1.0004	0.9719	0.8667	0.8432	0.8446	0.8148	14.45%
YoY %	-0.25%	2.93%	12.14%	2.79%	-0.17%	3.66%	-	-
Horiz. %	122.47%	122.78%	119.28%	106.37%	103.49%	103.66%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	5.13%	-10.34%	10.13%	-7.06%	3.66%	20.59%	-	-
Horiz. %	120.59%	114.71%	127.94%	116.18%	125.00%	120.59%	100.00%	-
P/EPS	7.74	7.04	7.88	7.03	7.64	7.46	6.51	12.21%
YoY %	9.94%	-10.66%	12.09%	-7.98%	2.41%	14.59%	-	-
Horiz. %	118.89%	108.14%	121.04%	107.99%	117.36%	114.59%	100.00%	-
EY	12.91	14.20	12.69	14.23	13.10	13.40	15.35	-10.89%
YoY %	-9.08%	11.90%	-10.82%	8.63%	-2.24%	-12.70%	-	-
Horiz. %	84.10%	92.51%	82.67%	92.70%	85.34%	87.30%	100.00%	-
DY	4.07	4.75	4.57	4.81	4.87	4.74	5.61	-19.24%
YoY %	-14.32%	3.94%	-4.99%	-1.23%	2.74%	-15.51%	-	-
Horiz. %	72.55%	84.67%	81.46%	85.74%	86.81%	84.49%	100.00%	-
P/NAPS	0.77	0.66	0.71	0.69	0.70	0.72	0.63	14.30%
YoY %	16.67%	-7.04%	2.90%	-1.43%	-2.78%	14.29%	-	-
Horiz. %	122.22%	104.76%	112.70%	109.52%	111.11%	114.29%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-3.49%	0.00%	7.50%	-5.88%	4.94%	1.25%	-	-
Horiz. %	103.75%	107.50%	107.50%	100.00%	106.25%	101.25%	100.00%	-
P/EPS	7.83	7.77	7.78	7.12	7.64	7.36	7.70	1.12%
YoY %	0.77%	-0.13%	9.27%	-6.81%	3.80%	-4.42%	-	-
Horiz. %	101.69%	100.91%	101.04%	92.47%	99.22%	95.58%	100.00%	-
EY	12.77	12.88	12.85	14.05	13.10	13.58	12.99	-1.13%
YoY %	-0.85%	0.23%	-8.54%	7.25%	-3.53%	4.54%	-	-
Horiz. %	98.31%	99.15%	98.92%	108.16%	100.85%	104.54%	100.00%	-
DY	4.03	4.30	4.62	4.74	4.87	4.81	4.74	-10.24%
YoY %	-6.28%	-6.93%	-2.53%	-2.67%	1.25%	1.48%	-	-
Horiz. %	85.02%	90.72%	97.47%	100.00%	102.74%	101.48%	100.00%	-
P/NAPS	0.78	0.73	0.70	0.69	0.70	0.71	0.74	3.56%
YoY %	6.85%	4.29%	1.45%	-1.43%	-1.41%	-4.05%	-	-
Horiz. %	105.41%	98.65%	94.59%	93.24%	94.59%	95.95%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos