[UNIMECH] YoY TTM Result on 30-Jun-2008 [#2]

Stock

[UNIMECH] UNIMECH GROUP BHD

Announcement Date

28-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- 3.28%

YoY- 35.01%

Quarter Report

UNIMECH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	182,667	135,400	116,383	122,655	103,641	98,500	91,709	12.16%
YoY %	34.91%	16.34%	-5.11%	18.35%	5.22%	7.40%	-	-
Horiz. %	199.18%	147.64%	126.90%	133.74%	113.01%	107.40%	100.00%	-
PBT	27,131	21,096	18,611	20,169	16,679	9,842	7,959	22.66%
YoY %	28.61%	13.35%	-7.72%	20.92%	69.47%	23.66%	-	-
Horiz. %	340.88%	265.06%	233.84%	253.41%	209.56%	123.66%	100.00%	-
Tax	-6,837	-4,804	-4,688	-4,723	-4,949	-3,274	-2,495	18.28%
YoY %	-42.32%	-2.47%	0.74%	4.57%	-51.16%	-31.22%	-	-
Horiz. %	274.03%	192.55%	187.90%	189.30%	198.36%	131.22%	100.00%	-
NP	20,294	16,292	13,923	15,446	11,730	6,568	5,464	24.43%
YoY %	24.56%	17.02%	-9.86%	31.68%	78.59%	20.20%	-	-
Horiz. %	371.41%	298.17%	254.81%	282.69%	214.68%	120.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,690	14,945	12,863	15,261	11,304	6,220	5,410	21.81%
YoY %	18.37%	16.19%	-15.71%	35.01%	81.74%	14.97%	-	-
Horiz. %	326.99%	276.25%	237.76%	282.09%	208.95%	114.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.20%	22.77%	25.19%	23.42%	29.67%	33.27%	31.35%	-
YoY %	10.67%	-9.61%	7.56%	-21.07%	-10.82%	6.12%	-	-
Horiz. %	80.38%	72.63%	80.35%	74.70%	94.64%	106.12%	100.00%	-
Total Cost	162,373	119,108	102,460	107,209	91,911	91,932	86,245	11.11%
YoY %	36.32%	16.25%	-4.43%	16.64%	-0.02%	6.59%	-	-
Horiz. %	188.27%	138.10%	118.80%	124.31%	106.57%	106.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	159,935	158,831	134,100	123,076	109,358	105,859	100,847	7.98%
YoY %	0.70%	18.44%	8.96%	12.54%	3.31%	4.97%	-	-
Horiz. %	158.59%	157.50%	132.97%	122.04%	108.44%	104.97%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	4,419	4,994	4,558	4,942	-	-	-	-
YoY %	-11.51%	9.57%	-7.77%	0.00%	-	-	-	-
Horiz. %	89.42%	101.05%	92.23%	100.00%	-	-	-	-
Div Payout %	24.98%	33.42%	35.44%	32.39%	-	-	-	-
YoY %	-25.25%	-5.70%	9.42%	0.00%	-	-	-	-
Horiz. %	77.12%	103.18%	109.42%	100.00%	-	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	159,935	158,831	134,100	123,076	109,358	105,859	100,847	7.98%
YoY %	0.70%	18.44%	8.96%	12.54%	3.31%	4.97%	-	-
Horiz. %	158.59%	157.50%	132.97%	122.04%	108.44%	104.97%	100.00%	-
NOSH	123,122	134,945	123,028	123,076	122,874	133,999	134,462	-1.45%
YoY %	-8.76%	9.69%	-0.04%	0.16%	-8.30%	-0.34%	-	-
Horiz. %	91.57%	100.36%	91.50%	91.53%	91.38%	99.66%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	11.11%	12.03%	11.96%	12.59%	11.32%	6.67%	5.96%	-
YoY %	-7.65%	0.59%	-5.00%	11.22%	69.72%	11.91%	-	-
Horiz. %	186.41%	201.85%	200.67%	211.24%	189.93%	111.91%	100.00%	-
ROE	11.06%	9.41%	9.59%	12.40%	10.34%	5.88%	5.36%	-
YoY %	17.53%	-1.88%	-22.66%	19.92%	75.85%	9.70%	-	-
Horiz. %	206.34%	175.56%	178.92%	231.34%	192.91%	109.70%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	148.36	100.34	94.60	99.66	84.35	73.51	68.20	13.82%
YoY %	47.86%	6.07%	-5.08%	18.15%	14.75%	7.79%	-	-
Horiz. %	217.54%	147.13%	138.71%	146.13%	123.68%	107.79%	100.00%	-
EPS	14.37	11.07	10.46	12.40	9.20	4.64	4.02	23.64%
YoY %	29.81%	5.83%	-15.65%	34.78%	98.28%	15.42%	-	-
Horiz. %	357.46%	275.37%	260.20%	308.46%	228.86%	115.42%	100.00%	-
DPS	3.59	3.70	3.70	4.00	0.00	0.00	0.00	-
YoY %	-2.97%	0.00%	-7.50%	0.00%	0.00%	0.00%	-	-
Horiz. %	89.75%	92.50%	92.50%	100.00%	-	-	-	-
NAPS	1.299	1.177	1.09	1.00	0.89	0.79	0.75	9.58%
YoY %	10.37%	7.98%	9.00%	12.36%	12.66%	5.33%	-	-
Horiz. %	173.20%	156.93%	145.33%	133.33%	118.67%	105.33%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 123,076
RPS	115.05	85.28	73.30	77.25	65.28	62.04	57.76	12.16%
YoY %	34.91%	16.34%	-5.11%	18.34%	5.22%	7.41%	-	-
Horiz. %	199.19%	147.65%	126.90%	133.74%	113.02%	107.41%	100.00%	-
EPS	11.14	9.41	8.10	9.61	7.12	3.92	3.41	21.80%
YoY %	18.38%	16.17%	-15.71%	34.97%	81.63%	14.96%	-	-
Horiz. %	326.69%	275.95%	237.54%	281.82%	208.80%	114.96%	100.00%	-
DPS	2.78	3.15	2.87	3.11	0.00	0.00	0.00	-
YoY %	-11.75%	9.76%	-7.72%	0.00%	0.00%	0.00%	-	-
Horiz. %	89.39%	101.29%	92.28%	100.00%	-	-	-	-
NAPS	1.0074	1.0004	0.8446	0.7752	0.6888	0.6668	0.6352	7.98%
YoY %	0.70%	18.45%	8.95%	12.54%	3.30%	4.97%	-	-
Horiz. %	158.60%	157.49%	132.97%	122.04%	108.44%	104.97%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	0.83	0.78	0.78	0.75	0.79	0.44	0.44	-
P/RPS	0.56	0.78	0.82	0.75	0.94	0.60	0.65	-2.45%
YoY %	-28.21%	-4.88%	9.33%	-20.21%	56.67%	-7.69%	-	-
Horiz. %	86.15%	120.00%	126.15%	115.38%	144.62%	92.31%	100.00%	-
P/EPS	5.78	7.04	7.46	6.05	8.59	9.48	10.94	-10.08%
YoY %	-17.90%	-5.63%	23.31%	-29.57%	-9.39%	-13.35%	-	-
Horiz. %	52.83%	64.35%	68.19%	55.30%	78.52%	86.65%	100.00%	-
EY	17.31	14.20	13.40	16.53	11.65	10.55	9.14	11.22%
YoY %	21.90%	5.97%	-18.94%	41.89%	10.43%	15.43%	-	-
Horiz. %	189.39%	155.36%	146.61%	180.85%	127.46%	115.43%	100.00%	-
DY	4.32	4.75	4.74	5.33	0.00	0.00	0.00	-
YoY %	-9.05%	0.21%	-11.07%	0.00%	0.00%	0.00%	-	-
Horiz. %	81.05%	89.12%	88.93%	100.00%	-	-	-	-
P/NAPS	0.64	0.66	0.72	0.75	0.89	0.56	0.59	1.36%
YoY %	-3.03%	-8.33%	-4.00%	-15.73%	58.93%	-5.08%	-	-
Horiz. %	108.47%	111.86%	122.03%	127.12%	150.85%	94.92%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	26/08/10	26/08/09	28/08/08	29/08/07	08/09/06	29/08/05	-
Price	0.77	0.86	0.77	0.72	0.81	0.46	0.40	-
P/RPS	0.52	0.86	0.81	0.72	0.96	0.63	0.59	-2.08%
YoY %	-39.53%	6.17%	12.50%	-25.00%	52.38%	6.78%	-	-
Horiz. %	88.14%	145.76%	137.29%	122.03%	162.71%	106.78%	100.00%	-
P/EPS	5.36	7.77	7.36	5.81	8.80	9.91	9.94	-9.77%
YoY %	-31.02%	5.57%	26.68%	-33.98%	-11.20%	-0.30%	-	-
Horiz. %	53.92%	78.17%	74.04%	58.45%	88.53%	99.70%	100.00%	-
EY	18.66	12.88	13.58	17.22	11.36	10.09	10.06	10.84%
YoY %	44.88%	-5.15%	-21.14%	51.58%	12.59%	0.30%	-	-
Horiz. %	185.49%	128.03%	134.99%	171.17%	112.92%	100.30%	100.00%	-
DY	4.66	4.30	4.81	5.56	0.00	0.00	0.00	-
YoY %	8.37%	-10.60%	-13.49%	0.00%	0.00%	0.00%	-	-
Horiz. %	83.81%	77.34%	86.51%	100.00%	-	-	-	-
P/NAPS	0.59	0.73	0.71	0.72	0.91	0.58	0.53	1.80%
YoY %	-19.18%	2.82%	-1.39%	-20.88%	56.90%	9.43%	-	-
Horiz. %	111.32%	137.74%	133.96%	135.85%	171.70%	109.43%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos