[UNIMECH] YoY 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- 7.09%
YoY- 15.98%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 47,288 38,652 29,197 32,957 28,245 26,480 19,847 15.56%
PBT 8,349 7,138 5,885 5,566 4,904 3,157 2,510 22.16%
Tax -2,007 -1,789 -1,578 -1,749 -1,793 -1,036 -829 15.86%
NP 6,342 5,349 4,307 3,817 3,111 2,121 1,681 24.75%
-
NP to SH 5,442 4,966 3,900 3,520 3,035 1,943 1,627 22.27%
-
Tax Rate 24.04% 25.06% 26.81% 31.42% 36.56% 32.82% 33.03% -
Total Cost 40,946 33,303 24,890 29,140 25,134 24,359 18,166 14.49%
-
Net Worth 159,935 158,831 134,100 123,076 109,358 105,859 100,847 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 - - - 4,923 - - - -
Div Payout % - - - 139.86% - - - -
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 159,935 158,831 134,100 123,076 109,358 105,859 100,847 7.98%
NOSH 123,122 134,945 123,028 123,076 122,874 133,999 134,462 -1.45%
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 13.41% 13.84% 14.75% 11.58% 11.01% 8.01% 8.47% -
ROE 3.40% 3.13% 2.91% 2.86% 2.78% 1.84% 1.61% -
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 38.41 28.64 23.73 26.78 22.99 19.76 14.76 17.27%
EPS 4.42 3.68 3.17 2.86 2.47 1.45 1.21 24.08%
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 29.78 24.34 18.39 20.76 17.79 16.68 12.50 15.55%
EPS 3.43 3.13 2.46 2.22 1.91 1.22 1.02 22.38%
DPS 0.00 0.00 0.00 3.10 0.00 0.00 0.00 -
NAPS 1.0074 1.0004 0.8446 0.7752 0.6888 0.6668 0.6352 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 2.16 2.72 3.29 2.80 3.44 2.23 2.98 -5.21%
P/EPS 18.78 21.20 24.61 26.22 31.98 30.34 36.36 -10.42%
EY 5.33 4.72 4.06 3.81 3.13 3.30 2.75 11.65%
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 2.00 3.00 3.24 2.69 3.52 2.33 2.71 -4.93%
P/EPS 17.42 23.37 24.29 25.17 32.79 31.72 33.06 -10.12%
EY 5.74 4.28 4.12 3.97 3.05 3.15 3.03 11.23%
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