[UNIMECH] YoY Annualized Quarter 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- -13.13%
YoY- 18.34%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 206,388 197,768 197,632 134,476 111,060 124,848 99,252 12.96%
PBT 30,496 29,800 24,844 18,032 14,160 19,880 15,520 11.90%
Tax -8,408 -8,184 -6,944 -4,612 -3,592 -5,464 -4,240 12.07%
NP 22,088 21,616 17,900 13,420 10,568 14,416 11,280 11.83%
-
NP to SH 18,964 18,508 16,056 11,664 9,856 13,148 11,056 9.40%
-
Tax Rate 27.57% 27.46% 27.95% 25.58% 25.37% 27.48% 27.32% -
Total Cost 184,300 176,152 179,732 121,056 100,492 110,432 87,972 13.10%
-
Net Worth 182,383 167,441 153,563 154,304 129,359 119,864 106,401 9.38%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 29,026 24,161 17,676 19,979 18,233 19,771 - -
Div Payout % 153.06% 130.55% 110.09% 171.30% 185.00% 150.38% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 182,383 167,441 153,563 154,304 129,359 119,864 106,401 9.38%
NOSH 120,943 120,809 122,752 134,999 123,200 123,571 122,300 -0.18%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 10.70% 10.93% 9.06% 9.98% 9.52% 11.55% 11.37% -
ROE 10.40% 11.05% 10.46% 7.56% 7.62% 10.97% 10.39% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 170.65 163.70 161.00 99.61 90.15 101.03 81.15 13.17%
EPS 15.68 15.32 13.08 8.64 8.00 10.64 9.04 9.60%
DPS 24.00 20.00 14.40 14.80 14.80 16.00 0.00 -
NAPS 1.508 1.386 1.251 1.143 1.05 0.97 0.87 9.59%
Adjusted Per Share Value based on latest NOSH - 134,999
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 129.99 124.56 124.48 84.70 69.95 78.64 62.51 12.96%
EPS 11.94 11.66 10.11 7.35 6.21 8.28 6.96 9.40%
DPS 18.28 15.22 11.13 12.58 11.48 12.45 0.00 -
NAPS 1.1487 1.0546 0.9672 0.9719 0.8148 0.755 0.6702 9.38%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.19 0.92 0.89 0.81 0.66 0.80 0.77 -
P/RPS 0.70 0.56 0.55 0.81 0.73 0.79 0.95 -4.95%
P/EPS 7.59 6.01 6.80 9.38 8.25 7.52 8.52 -1.90%
EY 13.18 16.65 14.70 10.67 12.12 13.30 11.74 1.94%
DY 20.17 21.74 16.18 18.27 22.42 20.00 0.00 -
P/NAPS 0.79 0.66 0.71 0.71 0.63 0.82 0.89 -1.96%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 28/05/12 24/05/11 26/05/10 28/05/09 28/05/08 28/05/07 -
Price 1.81 0.89 0.85 0.80 0.78 0.79 0.70 -
P/RPS 1.06 0.54 0.53 0.80 0.87 0.78 0.86 3.54%
P/EPS 11.54 5.81 6.50 9.26 9.75 7.42 7.74 6.87%
EY 8.66 17.21 15.39 10.80 10.26 13.47 12.91 -6.43%
DY 13.26 22.47 16.94 18.50 18.97 20.25 0.00 -
P/NAPS 1.20 0.64 0.68 0.70 0.74 0.81 0.80 6.98%

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