[UNIMECH] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 158.28%
YoY- -6.51%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 105,448 96,696 72,271 56,962 64,169 53,058 49,069 13.58%
PBT 16,746 14,560 11,646 9,425 10,536 8,784 6,392 17.39%
Tax -4,543 -3,743 -2,942 -2,476 -3,115 -2,853 -1,840 16.24%
NP 12,203 10,817 8,704 6,949 7,421 5,931 4,552 17.84%
-
NP to SH 10,418 9,456 7,882 6,364 6,807 5,799 4,305 15.85%
-
Tax Rate 27.13% 25.71% 25.26% 26.27% 29.57% 32.48% 28.79% -
Total Cost 93,245 85,879 63,567 50,013 56,748 47,127 44,517 13.10%
-
Net Worth 174,315 159,731 158,854 134,173 123,315 109,114 106,279 8.58%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - 4,932 - - -
Div Payout % - - - - 72.46% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 174,315 159,731 158,854 134,173 123,315 109,114 106,279 8.58%
NOSH 120,300 122,964 134,965 123,094 123,315 122,600 134,531 -1.84%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 11.57% 11.19% 12.04% 12.20% 11.56% 11.18% 9.28% -
ROE 5.98% 5.92% 4.96% 4.74% 5.52% 5.31% 4.05% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 87.65 78.64 53.55 46.27 52.04 43.28 36.47 15.72%
EPS 8.66 7.69 5.84 5.17 5.52 4.73 3.20 18.03%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.449 1.299 1.177 1.09 1.00 0.89 0.79 10.62%
Adjusted Per Share Value based on latest NOSH - 123,028
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 66.42 60.90 45.52 35.88 40.42 33.42 30.91 13.58%
EPS 6.56 5.96 4.96 4.01 4.29 3.65 2.71 15.85%
DPS 0.00 0.00 0.00 0.00 3.11 0.00 0.00 -
NAPS 1.0979 1.0061 1.0005 0.8451 0.7767 0.6873 0.6694 8.58%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.02 0.83 0.78 0.78 0.75 0.79 0.44 -
P/RPS 1.16 1.06 1.46 1.69 1.44 1.83 1.21 -0.70%
P/EPS 11.78 10.79 13.36 15.09 13.59 16.70 13.75 -2.54%
EY 8.49 9.27 7.49 6.63 7.36 5.99 7.27 2.61%
DY 0.00 0.00 0.00 0.00 5.33 0.00 0.00 -
P/NAPS 0.70 0.64 0.66 0.72 0.75 0.89 0.56 3.78%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 25/08/11 26/08/10 26/08/09 28/08/08 29/08/07 08/09/06 -
Price 1.03 0.77 0.86 0.77 0.72 0.81 0.46 -
P/RPS 1.18 0.98 1.61 1.66 1.38 1.87 1.26 -1.08%
P/EPS 11.89 10.01 14.73 14.89 13.04 17.12 14.38 -3.11%
EY 8.41 9.99 6.79 6.71 7.67 5.84 6.96 3.20%
DY 0.00 0.00 0.00 0.00 5.56 0.00 0.00 -
P/NAPS 0.71 0.59 0.73 0.71 0.72 0.91 0.58 3.42%

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