[UNIMECH] YoY 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- -29.13%
YoY- -17.37%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 57,764 45,301 42,860 29,091 34,624 28,691 24,320 15.49%
PBT 8,938 7,370 5,896 4,029 5,578 4,025 3,386 17.54%
Tax -2,535 -1,899 -1,683 -1,012 -1,934 -851 -1,158 13.93%
NP 6,403 5,471 4,213 3,017 3,644 3,174 2,228 19.21%
-
NP to SH 5,728 4,960 3,651 2,764 3,345 3,203 2,137 17.84%
-
Tax Rate 28.36% 25.77% 28.54% 25.12% 34.67% 21.14% 34.20% -
Total Cost 51,361 39,830 38,647 26,074 30,980 25,517 22,092 15.08%
-
Net Worth 173,284 161,445 158,434 133,881 124,207 110,873 106,186 8.49%
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 173,284 161,445 158,434 133,881 124,207 110,873 106,186 8.49%
NOSH 120,336 122,772 134,723 123,392 122,977 123,192 132,732 -1.61%
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 11.08% 12.08% 9.83% 10.37% 10.52% 11.06% 9.16% -
ROE 3.31% 3.07% 2.30% 2.06% 2.69% 2.89% 2.01% -
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 48.00 36.90 31.81 23.58 28.15 23.29 18.32 17.39%
EPS 4.76 4.04 2.71 2.24 2.72 2.60 1.61 19.78%
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 36.38 28.53 27.00 18.32 21.81 18.07 15.32 15.48%
EPS 3.61 3.12 2.30 1.74 2.11 2.02 1.35 17.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0914 1.0169 0.9979 0.8432 0.7823 0.6983 0.6688 8.49%
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 2.10 2.11 2.86 3.22 2.56 3.39 2.51 -2.92%
P/EPS 21.22 19.31 33.58 33.93 26.47 30.38 28.57 -4.83%
EY 4.71 5.18 2.98 2.95 3.78 3.29 3.50 5.06%
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 2.37 2.33 2.89 3.22 2.42 3.52 2.84 -2.96%
P/EPS 23.95 21.29 33.95 33.93 25.00 31.54 32.30 -4.85%
EY 4.18 4.70 2.95 2.95 4.00 3.17 3.10 5.10%
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