[UNIMECH] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 55.54%
YoY- 60.77%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 55,917 51,501 43,111 34,038 24,913 29,795 26,263 13.40%
PBT 8,299 7,989 6,675 5,421 3,822 5,608 4,509 10.69%
Tax -1,705 -2,708 -1,411 -850 -879 -757 -938 10.46%
NP 6,594 5,281 5,264 4,571 2,943 4,851 3,571 10.75%
-
NP to SH 5,731 4,926 4,583 4,299 2,674 5,251 3,368 9.25%
-
Tax Rate 20.54% 33.90% 21.14% 15.68% 23.00% 13.50% 20.80% -
Total Cost 49,323 46,220 37,847 29,467 21,970 24,944 22,692 13.80%
-
Net Worth 178,367 121,867 123,031 137,600 125,113 116,467 107,968 8.71%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 178,367 121,867 123,031 137,600 125,113 116,467 107,968 8.71%
NOSH 120,845 121,867 123,031 122,529 122,660 123,901 127,021 -0.82%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.79% 10.25% 12.21% 13.43% 11.81% 16.28% 13.60% -
ROE 3.21% 4.04% 3.73% 3.12% 2.14% 4.51% 3.12% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 46.27 42.26 35.04 27.78 20.31 24.05 20.68 14.35%
EPS 4.74 4.04 4.56 3.50 2.18 4.36 2.65 10.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.476 1.00 1.00 1.123 1.02 0.94 0.85 9.62%
Adjusted Per Share Value based on latest NOSH - 122,529
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 35.22 32.44 27.15 21.44 15.69 18.77 16.54 13.41%
EPS 3.61 3.10 2.89 2.71 1.68 3.31 2.12 9.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1234 0.7676 0.7749 0.8667 0.788 0.7336 0.68 8.71%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.18 0.88 0.88 0.77 0.67 0.83 0.55 -
P/RPS 2.55 2.08 2.51 2.77 3.30 3.45 2.66 -0.70%
P/EPS 24.88 21.77 23.62 21.95 30.73 19.58 20.74 3.07%
EY 4.02 4.59 4.23 4.56 3.25 5.11 4.82 -2.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.88 0.88 0.69 0.66 0.88 0.65 3.51%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 1.19 0.85 0.85 0.78 0.70 0.81 0.78 -
P/RPS 2.57 2.01 2.43 2.81 3.45 3.37 3.77 -6.18%
P/EPS 25.09 21.03 22.82 22.23 32.11 19.11 29.42 -2.61%
EY 3.99 4.76 4.38 4.50 3.11 5.23 3.40 2.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.85 0.85 0.69 0.69 0.86 0.92 -2.09%

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