[UNIMECH] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -26.48%
YoY- 32.09%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 60,720 57,764 45,301 42,860 29,091 34,624 28,691 13.29%
PBT 9,105 8,938 7,370 5,896 4,029 5,578 4,025 14.55%
Tax -2,445 -2,535 -1,899 -1,683 -1,012 -1,934 -851 19.21%
NP 6,660 6,403 5,471 4,213 3,017 3,644 3,174 13.13%
-
NP to SH 5,964 5,728 4,960 3,651 2,764 3,345 3,203 10.90%
-
Tax Rate 26.85% 28.36% 25.77% 28.54% 25.12% 34.67% 21.14% -
Total Cost 54,060 51,361 39,830 38,647 26,074 30,980 25,517 13.31%
-
Net Worth 208,015 173,284 161,445 158,434 133,881 124,207 110,873 11.04%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 208,015 173,284 161,445 158,434 133,881 124,207 110,873 11.04%
NOSH 120,728 120,336 122,772 134,723 123,392 122,977 123,192 -0.33%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 10.97% 11.08% 12.08% 9.83% 10.37% 10.52% 11.06% -
ROE 2.87% 3.31% 3.07% 2.30% 2.06% 2.69% 2.89% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 50.29 48.00 36.90 31.81 23.58 28.15 23.29 13.67%
EPS 4.94 4.76 4.04 2.71 2.24 2.72 2.60 11.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.723 1.44 1.315 1.176 1.085 1.01 0.90 11.42%
Adjusted Per Share Value based on latest NOSH - 134,723
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 38.24 36.38 28.53 27.00 18.32 21.81 18.07 13.29%
EPS 3.76 3.61 3.12 2.30 1.74 2.11 2.02 10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3102 1.0914 1.0169 0.9979 0.8432 0.7823 0.6983 11.04%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.36 1.01 0.78 0.91 0.76 0.72 0.79 -
P/RPS 2.70 2.10 2.11 2.86 3.22 2.56 3.39 -3.71%
P/EPS 27.53 21.22 19.31 33.58 33.93 26.47 30.38 -1.62%
EY 3.63 4.71 5.18 2.98 2.95 3.78 3.29 1.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.70 0.59 0.77 0.70 0.71 0.88 -1.78%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 29/11/12 24/11/11 24/11/10 25/11/09 26/11/08 28/11/07 -
Price 1.71 1.14 0.86 0.92 0.76 0.68 0.82 -
P/RPS 3.40 2.37 2.33 2.89 3.22 2.42 3.52 -0.57%
P/EPS 34.62 23.95 21.29 33.95 33.93 25.00 31.54 1.56%
EY 2.89 4.18 4.70 2.95 2.95 4.00 3.17 -1.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.79 0.65 0.78 0.70 0.67 0.91 1.41%

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