[UNIMECH] QoQ TTM 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- -6.19%
YoY- -15.52%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 120,091 110,850 116,383 120,143 123,590 128,588 122,655 -1.39%
PBT 18,875 17,062 18,611 18,292 19,722 21,722 20,169 -4.31%
Tax -4,338 -3,766 -4,688 -4,859 -5,327 -5,806 -4,723 -5.49%
NP 14,537 13,296 13,923 13,433 14,395 15,916 15,446 -3.95%
-
NP to SH 13,427 12,282 12,863 12,483 13,306 15,403 15,261 -8.15%
-
Tax Rate 22.98% 22.07% 25.19% 26.56% 27.01% 26.73% 23.42% -
Total Cost 105,554 97,554 102,460 106,710 109,195 112,672 107,209 -1.02%
-
Net Worth 137,600 133,881 134,100 129,359 122,660 124,207 123,076 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 4,558 4,558 4,558 4,942 4,942 4,942 -5.23%
Div Payout % 33.95% 37.11% 35.44% 36.52% 37.15% 32.09% 32.39% -
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 137,600 133,881 134,100 129,359 122,660 124,207 123,076 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 12.10% 11.99% 11.96% 11.18% 11.65% 12.38% 12.59% -
ROE 9.76% 9.17% 9.59% 9.65% 10.85% 12.40% 12.40% -
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 98.01 89.84 94.60 97.52 100.76 104.56 99.66 -1.10%
EPS 10.96 9.95 10.46 10.13 10.85 12.53 12.40 -7.87%
DPS 3.70 3.70 3.70 3.70 4.00 4.00 4.00 -5.05%
NAPS 1.123 1.085 1.09 1.05 1.00 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 75.64 69.82 73.30 75.67 77.84 80.99 77.25 -1.39%
EPS 8.46 7.74 8.10 7.86 8.38 9.70 9.61 -8.12%
DPS 2.87 2.87 2.87 2.87 3.11 3.11 3.11 -5.19%
NAPS 0.8667 0.8432 0.8446 0.8148 0.7726 0.7823 0.7752 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 0.79 0.85 0.82 0.68 0.66 0.69 0.75 3.51%
P/EPS 7.03 7.64 7.46 6.51 6.18 5.75 6.05 10.49%
EY 14.23 13.10 13.40 15.35 16.19 17.40 16.53 -9.48%
DY 4.81 4.87 4.74 5.61 5.97 5.56 5.33 -6.59%
P/NAPS 0.69 0.70 0.72 0.63 0.67 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 0.80 0.85 0.81 0.80 0.69 0.65 0.72 7.25%
P/EPS 7.12 7.64 7.36 7.70 6.45 5.43 5.81 14.47%
EY 14.05 13.10 13.58 12.99 15.50 18.42 17.22 -12.65%
DY 4.74 4.87 4.81 4.74 5.71 5.88 5.56 -10.06%
P/NAPS 0.69 0.70 0.71 0.74 0.70 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