[UNIMECH] YoY Cumulative 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- 43.43%
YoY- -10.09%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 163,212 141,997 115,131 86,053 98,793 81,749 73,389 14.23%
PBT 25,684 21,930 17,542 13,454 16,114 12,809 9,778 17.44%
Tax -7,078 -5,642 -4,625 -3,488 -5,049 -3,704 -2,998 15.37%
NP 18,606 16,288 12,917 9,966 11,065 9,105 6,780 18.30%
-
NP to SH 16,146 14,416 11,533 9,128 10,152 9,002 6,442 16.53%
-
Tax Rate 27.56% 25.73% 26.37% 25.93% 31.33% 28.92% 30.66% -
Total Cost 144,606 125,709 102,214 76,087 87,728 72,644 66,609 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 9.30% 8.92% 7.27% 6.83% 8.16% 8.13% 6.01% -
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 135.35 115.54 85.35 69.86 80.19 66.47 54.80 16.24%
EPS 13.39 11.73 8.55 7.41 8.24 7.32 4.81 18.58%
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 111.24 96.78 78.47 58.65 67.34 55.72 50.02 14.23%
EPS 11.00 9.83 7.86 6.22 6.92 6.14 4.39 16.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1835 1.1015 1.0812 0.911 0.8481 0.7544 0.7303 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 0.75 0.68 1.07 1.09 0.90 1.19 0.84 -1.86%
P/EPS 7.54 6.65 10.64 10.26 8.74 10.79 9.56 -3.87%
EY 13.26 15.04 9.40 9.75 11.44 9.27 10.46 4.02%
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 0.84 0.74 1.08 1.09 0.85 1.23 0.95 -2.02%
P/EPS 8.51 7.33 10.76 10.26 8.25 11.20 10.81 -3.90%
EY 11.75 13.64 9.29 9.75 12.12 8.93 9.25 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