[UNIMECH] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 39.74%
YoY- 20.03%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 227,152 219,129 193,498 158,242 120,091 123,706 111,544 12.57%
PBT 32,471 33,983 29,919 24,217 18,875 19,936 18,417 9.90%
Tax -8,560 -8,783 -8,350 -6,036 -4,338 -5,928 -4,461 11.46%
NP 23,911 25,200 21,569 18,181 14,537 14,008 13,956 9.37%
-
NP to SH 20,597 21,877 19,342 16,116 13,427 12,826 14,253 6.32%
-
Tax Rate 26.36% 25.85% 27.91% 24.92% 22.98% 29.74% 24.22% -
Total Cost 203,241 193,929 171,929 140,061 105,554 109,698 97,588 12.99%
-
Net Worth 214,982 176,755 166,533 149,670 138,226 125,552 115,692 10.86%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 7,250 - - - - 4,923 3,076 15.34%
Div Payout % 35.20% - - - - 38.39% 21.59% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 214,982 176,755 166,533 149,670 138,226 125,552 115,692 10.86%
NOSH 120,844 120,652 122,631 122,882 122,976 123,090 123,077 -0.30%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 10.53% 11.50% 11.15% 11.49% 12.10% 11.32% 12.51% -
ROE 9.58% 12.38% 11.61% 10.77% 9.71% 10.22% 12.32% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 187.97 181.62 157.79 128.78 97.65 100.50 90.63 12.91%
EPS 17.05 18.13 15.77 13.11 10.91 10.42 11.58 6.65%
DPS 6.00 0.00 0.00 0.00 0.00 4.00 2.50 15.69%
NAPS 1.779 1.465 1.358 1.218 1.124 1.02 0.94 11.20%
Adjusted Per Share Value based on latest NOSH - 123,031
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 143.07 138.02 121.87 99.67 75.64 77.92 70.26 12.57%
EPS 12.97 13.78 12.18 10.15 8.46 8.08 8.98 6.31%
DPS 4.57 0.00 0.00 0.00 0.00 3.10 1.94 15.33%
NAPS 1.3541 1.1133 1.0489 0.9427 0.8706 0.7908 0.7287 10.86%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.67 1.18 0.88 0.88 0.77 0.67 0.83 -
P/RPS 0.89 0.65 0.56 0.68 0.79 0.67 0.92 -0.55%
P/EPS 9.80 6.51 5.58 6.71 7.05 6.43 7.17 5.34%
EY 10.21 15.37 17.92 14.90 14.18 15.55 13.95 -5.06%
DY 3.59 0.00 0.00 0.00 0.00 5.97 3.01 2.97%
P/NAPS 0.94 0.81 0.65 0.72 0.69 0.66 0.88 1.10%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 27/02/13 28/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 1.58 1.19 0.85 0.85 0.78 0.70 0.81 -
P/RPS 0.84 0.66 0.54 0.66 0.80 0.70 0.89 -0.95%
P/EPS 9.27 6.56 5.39 6.48 7.14 6.72 6.99 4.81%
EY 10.79 15.24 18.56 15.43 14.00 14.89 14.30 -4.58%
DY 3.80 0.00 0.00 0.00 0.00 5.71 3.09 3.50%
P/NAPS 0.89 0.81 0.63 0.70 0.69 0.69 0.86 0.57%

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