[UNIMECH] YoY 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- 58.28%
YoY- 10.8%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 56,006 47,288 38,652 29,197 32,957 28,245 26,480 13.28%
PBT 9,296 8,349 7,138 5,885 5,566 4,904 3,157 19.70%
Tax -2,497 -2,007 -1,789 -1,578 -1,749 -1,793 -1,036 15.77%
NP 6,799 6,342 5,349 4,307 3,817 3,111 2,121 21.40%
-
NP to SH 5,791 5,442 4,966 3,900 3,520 3,035 1,943 19.94%
-
Tax Rate 26.86% 24.04% 25.06% 26.81% 31.42% 36.56% 32.82% -
Total Cost 49,207 40,946 33,303 24,890 29,140 25,134 24,359 12.42%
-
Net Worth 174,815 159,935 158,831 134,100 123,076 109,358 105,859 8.71%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - 4,923 - - -
Div Payout % - - - - 139.86% - - -
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 174,815 159,935 158,831 134,100 123,076 109,358 105,859 8.71%
NOSH 120,645 123,122 134,945 123,028 123,076 122,874 133,999 -1.73%
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 12.14% 13.41% 13.84% 14.75% 11.58% 11.01% 8.01% -
ROE 3.31% 3.40% 3.13% 2.91% 2.86% 2.78% 1.84% -
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 46.42 38.41 28.64 23.73 26.78 22.99 19.76 15.28%
EPS 4.80 4.42 3.68 3.17 2.86 2.47 1.45 22.05%
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 35.28 29.78 24.34 18.39 20.76 17.79 16.68 13.28%
EPS 3.65 3.43 3.13 2.46 2.22 1.91 1.22 20.01%
DPS 0.00 0.00 0.00 0.00 3.10 0.00 0.00 -
NAPS 1.1011 1.0074 1.0004 0.8446 0.7752 0.6888 0.6668 8.71%
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 2.20 2.16 2.72 3.29 2.80 3.44 2.23 -0.22%
P/EPS 21.25 18.78 21.20 24.61 26.22 31.98 30.34 -5.75%
EY 4.71 5.33 4.72 4.06 3.81 3.13 3.30 6.10%
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 2.22 2.00 3.00 3.24 2.69 3.52 2.33 -0.80%
P/EPS 21.46 17.42 23.37 24.29 25.17 32.79 31.72 -6.29%
EY 4.66 5.74 4.28 4.12 3.97 3.05 3.15 6.73%
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