[UNIMECH] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 3.37%
YoY- 11.18%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 158,242 149,169 135,400 125,945 120,091 110,850 116,383 22.66%
PBT 24,217 22,963 21,096 19,843 18,875 17,062 18,611 19.13%
Tax -6,036 -5,475 -4,804 -4,593 -4,338 -3,766 -4,688 18.29%
NP 18,181 17,488 16,292 15,250 14,537 13,296 13,923 19.41%
-
NP to SH 16,116 15,832 14,945 13,879 13,427 12,282 12,863 16.17%
-
Tax Rate 24.92% 23.84% 22.77% 23.15% 22.98% 22.07% 25.19% -
Total Cost 140,061 131,681 119,108 110,695 105,554 97,554 102,460 23.10%
-
Net Worth 123,031 158,434 158,831 154,304 137,600 133,881 134,100 -5.56%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,994 4,994 4,994 4,994 4,558 4,558 4,558 6.26%
Div Payout % 30.99% 31.55% 33.42% 35.99% 33.95% 37.11% 35.44% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 123,031 158,434 158,831 154,304 137,600 133,881 134,100 -5.56%
NOSH 123,031 134,723 134,945 134,999 122,529 123,392 123,028 0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.49% 11.72% 12.03% 12.11% 12.10% 11.99% 11.96% -
ROE 13.10% 9.99% 9.41% 8.99% 9.76% 9.17% 9.59% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 128.62 110.72 100.34 93.29 98.01 89.84 94.60 22.65%
EPS 13.10 11.75 11.07 10.28 10.96 9.95 10.46 16.13%
DPS 4.06 3.71 3.70 3.70 3.70 3.70 3.70 6.36%
NAPS 1.00 1.176 1.177 1.143 1.123 1.085 1.09 -5.56%
Adjusted Per Share Value based on latest NOSH - 134,999
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 99.67 93.95 85.28 79.33 75.64 69.82 73.30 22.66%
EPS 10.15 9.97 9.41 8.74 8.46 7.74 8.10 16.18%
DPS 3.15 3.15 3.15 3.15 2.87 2.87 2.87 6.38%
NAPS 0.7749 0.9979 1.0004 0.9719 0.8667 0.8432 0.8446 -5.56%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.88 0.91 0.78 0.81 0.77 0.76 0.78 -
P/RPS 0.68 0.82 0.78 0.87 0.79 0.85 0.82 -11.70%
P/EPS 6.72 7.74 7.04 7.88 7.03 7.64 7.46 -6.70%
EY 14.89 12.91 14.20 12.69 14.23 13.10 13.40 7.26%
DY 4.61 4.07 4.75 4.57 4.81 4.87 4.74 -1.83%
P/NAPS 0.88 0.77 0.66 0.71 0.69 0.70 0.72 14.27%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 24/11/10 26/08/10 26/05/10 25/02/10 25/11/09 26/08/09 -
Price 0.85 0.92 0.86 0.80 0.78 0.76 0.77 -
P/RPS 0.66 0.83 0.86 0.86 0.80 0.85 0.81 -12.72%
P/EPS 6.49 7.83 7.77 7.78 7.12 7.64 7.36 -8.02%
EY 15.41 12.77 12.88 12.85 14.05 13.10 13.58 8.76%
DY 4.78 4.03 4.30 4.62 4.74 4.87 4.81 -0.41%
P/NAPS 0.85 0.78 0.73 0.70 0.69 0.70 0.71 12.71%

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