[UNIMECH] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 25.53%
YoY- 6.61%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 58,813 55,917 51,501 43,111 34,038 24,913 29,795 11.98%
PBT 5,943 8,299 7,989 6,675 5,421 3,822 5,608 0.97%
Tax -1,327 -1,705 -2,708 -1,411 -850 -879 -757 9.79%
NP 4,616 6,594 5,281 5,264 4,571 2,943 4,851 -0.82%
-
NP to SH 3,799 5,731 4,926 4,583 4,299 2,674 5,251 -5.24%
-
Tax Rate 22.33% 20.54% 33.90% 21.14% 15.68% 23.00% 13.50% -
Total Cost 54,197 49,323 46,220 37,847 29,467 21,970 24,944 13.79%
-
Net Worth 120,545 178,367 121,867 123,031 137,600 125,113 116,467 0.57%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 7,232 - - - - - - -
Div Payout % 190.38% - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 120,545 178,367 121,867 123,031 137,600 125,113 116,467 0.57%
NOSH 120,545 120,845 121,867 123,031 122,529 122,660 123,901 -0.45%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 7.85% 11.79% 10.25% 12.21% 13.43% 11.81% 16.28% -
ROE 3.15% 3.21% 4.04% 3.73% 3.12% 2.14% 4.51% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 48.79 46.27 42.26 35.04 27.78 20.31 24.05 12.50%
EPS 3.22 4.74 4.04 4.56 3.50 2.18 4.36 -4.92%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.476 1.00 1.00 1.123 1.02 0.94 1.03%
Adjusted Per Share Value based on latest NOSH - 123,031
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 37.04 35.22 32.44 27.15 21.44 15.69 18.77 11.98%
EPS 2.39 3.61 3.10 2.89 2.71 1.68 3.31 -5.27%
DPS 4.56 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7593 1.1234 0.7676 0.7749 0.8667 0.788 0.7336 0.57%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.67 1.18 0.88 0.88 0.77 0.67 0.83 -
P/RPS 3.42 2.55 2.08 2.51 2.77 3.30 3.45 -0.14%
P/EPS 52.99 24.88 21.77 23.62 21.95 30.73 19.58 18.03%
EY 1.89 4.02 4.59 4.23 4.56 3.25 5.11 -15.26%
DY 3.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 0.80 0.88 0.88 0.69 0.66 0.88 11.25%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 27/02/13 28/02/12 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 1.58 1.19 0.85 0.85 0.78 0.70 0.81 -
P/RPS 3.24 2.57 2.01 2.43 2.81 3.45 3.37 -0.65%
P/EPS 50.13 25.09 21.03 22.82 22.23 32.11 19.11 17.42%
EY 1.99 3.99 4.76 4.38 4.50 3.11 5.23 -14.86%
DY 3.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 0.81 0.85 0.85 0.69 0.69 0.86 10.65%

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