[UNIMECH] QoQ TTM 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- 1.79%

YoY- 20.03%

Quarter Report

UNIMECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
TTM Result
Revenue	185,108	182,667	174,031	158,242	149,169	135,400	125,945	29.23%
YoY %	1.34%	4.96%	9.98%	6.08%	10.17%	7.51%	-	-
Horiz. %	146.98%	145.04%	138.18%	125.64%	118.44%	107.51%	100.00%	-
PBT	28,605	27,131	25,920	24,217	22,963	21,096	19,843	27.58%
YoY %	5.43%	4.67%	7.03%	5.46%	8.85%	6.31%	-	-
Horiz. %	144.16%	136.73%	130.63%	122.04%	115.72%	106.31%	100.00%	-
Tax	-7,053	-6,837	-6,619	-6,036	-5,475	-4,804	-4,593	33.06%
YoY %	-3.16%	-3.29%	-9.66%	-10.25%	-13.97%	-4.59%	-	-
Horiz. %	153.56%	148.86%	144.11%	131.42%	119.20%	104.59%	100.00%	-
NP	21,552	20,294	19,301	18,181	17,488	16,292	15,250	25.90%
YoY %	6.20%	5.14%	6.16%	3.96%	7.34%	6.83%	-	-
Horiz. %	141.32%	133.08%	126.56%	119.22%	114.68%	106.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,999	17,690	17,214	16,116	15,832	14,945	13,879	23.26%
YoY %	7.40%	2.77%	6.81%	1.79%	5.94%	7.68%	-	-
Horiz. %	136.89%	127.46%	124.03%	116.12%	114.07%	107.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.66%	25.20%	25.54%	24.92%	23.84%	22.77%	23.15%	-
YoY %	-2.14%	-1.33%	2.49%	4.53%	4.70%	-1.64%	-	-
Horiz. %	106.52%	108.86%	110.32%	107.65%	102.98%	98.36%	100.00%	-
Total Cost	163,556	162,373	154,730	140,061	131,681	119,108	110,695	29.69%
YoY %	0.73%	4.94%	10.47%	6.36%	10.56%	7.60%	-	-
Horiz. %	147.75%	146.69%	139.78%	126.53%	118.96%	107.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	161,445	159,935	153,563	123,031	158,434	158,831	154,304	3.05%
YoY %	0.94%	4.15%	24.82%	-22.35%	-0.25%	2.93%	-	-
Horiz. %	104.63%	103.65%	99.52%	79.73%	102.68%	102.93%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	4,419	4,419	4,419	4,994	4,994	4,994	4,994	-7.82%
YoY %	0.00%	0.00%	-11.51%	0.00%	0.00%	0.00%	-	-
Horiz. %	88.49%	88.49%	88.49%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	23.26%	24.98%	25.67%	30.99%	31.55%	33.42%	35.99%	-
YoY %	-6.89%	-2.69%	-17.17%	-1.77%	-5.60%	-7.14%	-	-
Horiz. %	64.63%	69.41%	71.33%	86.11%	87.66%	92.86%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	161,445	159,935	153,563	123,031	158,434	158,831	154,304	3.05%
YoY %	0.94%	4.15%	24.82%	-22.35%	-0.25%	2.93%	-	-
Horiz. %	104.63%	103.65%	99.52%	79.73%	102.68%	102.93%	100.00%	-
NOSH	122,772	123,122	122,752	123,031	134,723	134,945	134,999	-6.12%
YoY %	-0.28%	0.30%	-0.23%	-8.68%	-0.16%	-0.04%	-	-
Horiz. %	90.94%	91.20%	90.93%	91.13%	99.80%	99.96%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	11.64%	11.11%	11.09%	11.49%	11.72%	12.03%	12.11%	-
YoY %	4.77%	0.18%	-3.48%	-1.96%	-2.58%	-0.66%	-	-
Horiz. %	96.12%	91.74%	91.58%	94.88%	96.78%	99.34%	100.00%	-
ROE	11.77%	11.06%	11.21%	13.10%	9.99%	9.41%	8.99%	-
YoY %	6.42%	-1.34%	-14.43%	31.13%	6.16%	4.67%	-	-
Horiz. %	130.92%	123.03%	124.69%	145.72%	111.12%	104.67%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	150.77	148.36	141.77	128.62	110.72	100.34	93.29	37.67%
YoY %	1.62%	4.65%	10.22%	16.17%	10.34%	7.56%	-	-
Horiz. %	161.61%	159.03%	151.97%	137.87%	118.68%	107.56%	100.00%	-
EPS	15.47	14.37	14.02	13.10	11.75	11.07	10.28	31.28%
YoY %	7.65%	2.50%	7.02%	11.49%	6.14%	7.68%	-	-
Horiz. %	150.49%	139.79%	136.38%	127.43%	114.30%	107.68%	100.00%	-
DPS	3.60	3.59	3.60	4.06	3.71	3.70	3.70	-1.80%
YoY %	0.28%	-0.28%	-11.33%	9.43%	0.27%	0.00%	-	-
Horiz. %	97.30%	97.03%	97.30%	109.73%	100.27%	100.00%	100.00%	-
NAPS	1.315	1.299	1.251	1.00	1.176	1.177	1.143	9.78%
YoY %	1.23%	3.84%	25.10%	-14.97%	-0.08%	2.97%	-	-
Horiz. %	115.05%	113.65%	109.45%	87.49%	102.89%	102.97%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 123,031
RPS	116.59	115.05	109.61	99.67	93.95	85.28	79.33	29.23%
YoY %	1.34%	4.96%	9.97%	6.09%	10.17%	7.50%	-	-
Horiz. %	146.97%	145.03%	138.17%	125.64%	118.43%	107.50%	100.00%	-
EPS	11.97	11.14	10.84	10.15	9.97	9.41	8.74	23.30%
YoY %	7.45%	2.77%	6.80%	1.81%	5.95%	7.67%	-	-
Horiz. %	136.96%	127.46%	124.03%	116.13%	114.07%	107.67%	100.00%	-
DPS	2.78	2.78	2.78	3.15	3.15	3.15	3.15	-7.98%
YoY %	0.00%	0.00%	-11.75%	0.00%	0.00%	0.00%	-	-
Horiz. %	88.25%	88.25%	88.25%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.0169	1.0074	0.9672	0.7749	0.9979	1.0004	0.9719	3.06%
YoY %	0.94%	4.16%	24.82%	-22.35%	-0.25%	2.93%	-	-
Horiz. %	104.63%	103.65%	99.52%	79.73%	102.68%	102.93%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
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	0.52	0.56	0.63	0.68	0.82	0.78	0.87	-29.02%
YoY %	-7.14%	-11.11%	-7.35%	-17.07%	5.13%	-10.34%	-	-
Horiz. %	59.77%	64.37%	72.41%	78.16%	94.25%	89.66%	100.00%	-
P/EPS	5.04	5.78	6.35	6.72	7.74	7.04	7.88	-25.74%
YoY %	-12.80%	-8.98%	-5.51%	-13.18%	9.94%	-10.66%	-	-
Horiz. %	63.96%	73.35%	80.58%	85.28%	98.22%	89.34%	100.00%	-
EY	19.84	17.31	15.76	14.89	12.91	14.20	12.69	34.66%
YoY %	14.62%	9.84%	5.84%	15.34%	-9.08%	11.90%	-	-
Horiz. %	156.34%	136.41%	124.19%	117.34%	101.73%	111.90%	100.00%	-
DY	4.62	4.32	4.04	4.61	4.07	4.75	4.57	0.72%
YoY %	6.94%	6.93%	-12.36%	13.27%	-14.32%	3.94%	-	-
Horiz. %	101.09%	94.53%	88.40%	100.88%	89.06%	103.94%	100.00%	-
P/NAPS	0.59	0.64	0.71	0.88	0.77	0.66	0.71	-11.60%
YoY %	-7.81%	-9.86%	-19.32%	14.29%	16.67%	-7.04%	-	-
Horiz. %	83.10%	90.14%	100.00%	123.94%	108.45%	92.96%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
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	0.57	0.52	0.60	0.66	0.83	0.86	0.86	-23.96%
YoY %	9.62%	-13.33%	-9.09%	-20.48%	-3.49%	0.00%	-	-
Horiz. %	66.28%	60.47%	69.77%	76.74%	96.51%	100.00%	100.00%	-
P/EPS	5.56	5.36	6.06	6.49	7.83	7.77	7.78	-20.04%
YoY %	3.73%	-11.55%	-6.63%	-17.11%	0.77%	-0.13%	-	-
Horiz. %	71.47%	68.89%	77.89%	83.42%	100.64%	99.87%	100.00%	-
EY	17.99	18.66	16.50	15.41	12.77	12.88	12.85	25.12%
YoY %	-3.59%	13.09%	7.07%	20.67%	-0.85%	0.23%	-	-
Horiz. %	140.00%	145.21%	128.40%	119.92%	99.38%	100.23%	100.00%	-
DY	4.19	4.66	4.24	4.78	4.03	4.30	4.62	-6.29%
YoY %	-10.09%	9.91%	-11.30%	18.61%	-6.28%	-6.93%	-	-
Horiz. %	90.69%	100.87%	91.77%	103.46%	87.23%	93.07%	100.00%	-
P/NAPS	0.65	0.59	0.68	0.85	0.78	0.73	0.70	-4.81%
YoY %	10.17%	-13.24%	-20.00%	8.97%	6.85%	4.29%	-	-
Horiz. %	92.86%	84.29%	97.14%	121.43%	111.43%	104.29%	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