[UNIMECH] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 107.09%
YoY- 17.38%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 96,696 72,271 56,962 64,169 53,058 49,069 44,710 13.71%
PBT 14,560 11,646 9,425 10,536 8,784 6,392 5,504 17.59%
Tax -3,743 -2,942 -2,476 -3,115 -2,853 -1,840 -1,548 15.84%
NP 10,817 8,704 6,949 7,421 5,931 4,552 3,956 18.24%
-
NP to SH 9,456 7,882 6,364 6,807 5,799 4,305 3,788 16.46%
-
Tax Rate 25.71% 25.26% 26.27% 29.57% 32.48% 28.79% 28.12% -
Total Cost 85,879 63,567 50,013 56,748 47,127 44,517 40,754 13.22%
-
Net Worth 159,731 158,854 134,173 123,315 109,114 106,279 100,744 7.98%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - 4,932 - - - -
Div Payout % - - - 72.46% - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 159,731 158,854 134,173 123,315 109,114 106,279 100,744 7.98%
NOSH 122,964 134,965 123,094 123,315 122,600 134,531 134,326 -1.46%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 11.19% 12.04% 12.20% 11.56% 11.18% 9.28% 8.85% -
ROE 5.92% 4.96% 4.74% 5.52% 5.31% 4.05% 3.76% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 78.64 53.55 46.27 52.04 43.28 36.47 33.28 15.40%
EPS 7.69 5.84 5.17 5.52 4.73 3.20 2.82 18.18%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.299 1.177 1.09 1.00 0.89 0.79 0.75 9.58%
Adjusted Per Share Value based on latest NOSH - 123,076
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 60.90 45.52 35.88 40.42 33.42 30.91 28.16 13.71%
EPS 5.96 4.96 4.01 4.29 3.65 2.71 2.39 16.44%
DPS 0.00 0.00 0.00 3.11 0.00 0.00 0.00 -
NAPS 1.0061 1.0005 0.8451 0.7767 0.6873 0.6694 0.6345 7.98%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.83 0.78 0.78 0.75 0.79 0.44 0.44 -
P/RPS 1.06 1.46 1.69 1.44 1.83 1.21 1.32 -3.58%
P/EPS 10.79 13.36 15.09 13.59 16.70 13.75 15.60 -5.95%
EY 9.27 7.49 6.63 7.36 5.99 7.27 6.41 6.33%
DY 0.00 0.00 0.00 5.33 0.00 0.00 0.00 -
P/NAPS 0.64 0.66 0.72 0.75 0.89 0.56 0.59 1.36%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 26/08/10 26/08/09 28/08/08 29/08/07 08/09/06 29/08/05 -
Price 0.77 0.86 0.77 0.72 0.81 0.46 0.40 -
P/RPS 0.98 1.61 1.66 1.38 1.87 1.26 1.20 -3.31%
P/EPS 10.01 14.73 14.89 13.04 17.12 14.38 14.18 -5.63%
EY 9.99 6.79 6.71 7.67 5.84 6.96 7.05 5.97%
DY 0.00 0.00 0.00 5.56 0.00 0.00 0.00 -
P/NAPS 0.59 0.73 0.71 0.72 0.91 0.58 0.53 1.80%

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