[UNIMECH] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -4.38%
YoY- -10.09%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 217,616 189,329 153,508 114,737 131,724 108,998 97,852 14.23%
PBT 34,245 29,240 23,389 17,938 21,485 17,078 13,037 17.44%
Tax -9,437 -7,522 -6,166 -4,650 -6,732 -4,938 -3,997 15.37%
NP 24,808 21,717 17,222 13,288 14,753 12,140 9,040 18.30%
-
NP to SH 21,528 19,221 15,377 12,170 13,536 12,002 8,589 16.53%
-
Tax Rate 27.56% 25.73% 26.36% 25.92% 31.33% 28.91% 30.66% -
Total Cost 192,808 167,612 136,285 101,449 116,970 96,858 88,812 13.77%
-
Net Worth 173,638 161,611 158,629 133,655 124,435 110,680 107,143 8.37%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 173,638 161,611 158,629 133,655 124,435 110,680 107,143 8.37%
NOSH 120,582 122,898 134,888 123,184 123,203 122,978 133,929 -1.73%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.40% 11.47% 11.22% 11.58% 11.20% 11.14% 9.24% -
ROE 12.40% 11.89% 9.69% 9.11% 10.88% 10.84% 8.02% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 180.47 154.05 113.80 93.14 106.92 88.63 73.06 16.25%
EPS 17.85 15.64 11.40 9.88 10.99 9.76 6.41 18.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.315 1.176 1.085 1.01 0.90 0.80 10.28%
Adjusted Per Share Value based on latest NOSH - 123,392
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 137.06 119.25 96.69 72.27 82.97 68.65 61.63 14.23%
EPS 13.56 12.11 9.69 7.67 8.53 7.56 5.41 16.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0937 1.0179 0.9991 0.8418 0.7838 0.6971 0.6748 8.37%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.01 0.78 0.91 0.76 0.72 0.79 0.46 -
P/RPS 0.56 0.51 0.80 0.82 0.67 0.89 0.63 -1.94%
P/EPS 5.66 4.99 7.98 7.69 6.55 8.09 7.17 -3.86%
EY 17.68 20.05 12.53 13.00 15.26 12.35 13.94 4.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.59 0.77 0.70 0.71 0.88 0.58 3.18%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 24/11/11 24/11/10 25/11/09 26/11/08 28/11/07 29/11/06 -
Price 1.14 0.86 0.92 0.76 0.68 0.82 0.52 -
P/RPS 0.63 0.56 0.81 0.82 0.64 0.93 0.71 -1.97%
P/EPS 6.39 5.50 8.07 7.69 6.19 8.40 8.11 -3.89%
EY 15.66 18.19 12.39 13.00 16.16 11.90 12.33 4.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.65 0.78 0.70 0.67 0.91 0.65 3.30%

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