[UNIMECH] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 3.04%
YoY- -15.71%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 202,250 182,667 135,400 116,383 122,655 103,641 98,500 12.72%
PBT 32,105 27,131 21,096 18,611 20,169 16,679 9,842 21.75%
Tax -9,150 -6,837 -4,804 -4,688 -4,723 -4,949 -3,274 18.66%
NP 22,955 20,294 16,292 13,923 15,446 11,730 6,568 23.16%
-
NP to SH 20,304 17,690 14,945 12,863 15,261 11,304 6,220 21.77%
-
Tax Rate 28.50% 25.20% 22.77% 25.19% 23.42% 29.67% 33.27% -
Total Cost 179,295 162,373 119,108 102,460 107,209 91,911 91,932 11.76%
-
Net Worth 174,815 159,935 158,831 134,100 123,076 109,358 105,859 8.71%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 6,040 4,419 4,994 4,558 4,942 - - -
Div Payout % 29.75% 24.98% 33.42% 35.44% 32.39% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 174,815 159,935 158,831 134,100 123,076 109,358 105,859 8.71%
NOSH 120,645 123,122 134,945 123,028 123,076 122,874 133,999 -1.73%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 11.35% 11.11% 12.03% 11.96% 12.59% 11.32% 6.67% -
ROE 11.61% 11.06% 9.41% 9.59% 12.40% 10.34% 5.88% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 167.64 148.36 100.34 94.60 99.66 84.35 73.51 14.71%
EPS 16.83 14.37 11.07 10.46 12.40 9.20 4.64 23.92%
DPS 5.00 3.59 3.70 3.70 4.00 0.00 0.00 -
NAPS 1.449 1.299 1.177 1.09 1.00 0.89 0.79 10.62%
Adjusted Per Share Value based on latest NOSH - 123,028
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 137.85 124.50 92.29 79.33 83.60 70.64 67.14 12.72%
EPS 13.84 12.06 10.19 8.77 10.40 7.70 4.24 21.77%
DPS 4.12 3.01 3.40 3.11 3.37 0.00 0.00 -
NAPS 1.1915 1.0901 1.0826 0.914 0.8389 0.7454 0.7215 8.71%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.02 0.83 0.78 0.78 0.75 0.79 0.44 -
P/RPS 0.61 0.56 0.78 0.82 0.75 0.94 0.60 0.27%
P/EPS 6.06 5.78 7.04 7.46 6.05 8.59 9.48 -7.18%
EY 16.50 17.31 14.20 13.40 16.53 11.65 10.55 7.73%
DY 4.90 4.32 4.75 4.74 5.33 0.00 0.00 -
P/NAPS 0.70 0.64 0.66 0.72 0.75 0.89 0.56 3.78%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 25/08/11 26/08/10 26/08/09 28/08/08 29/08/07 08/09/06 -
Price 1.03 0.77 0.86 0.77 0.72 0.81 0.46 -
P/RPS 0.61 0.52 0.86 0.81 0.72 0.96 0.63 -0.53%
P/EPS 6.12 5.36 7.77 7.36 5.81 8.80 9.91 -7.71%
EY 16.34 18.66 12.88 13.58 17.22 11.36 10.09 8.35%
DY 4.85 4.66 4.30 4.81 5.56 0.00 0.00 -
P/NAPS 0.71 0.59 0.73 0.71 0.72 0.91 0.58 3.42%

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