[UNIMECH] YoY TTM 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- 5.94%
YoY- 28.9%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 224,256 214,713 185,108 149,169 110,850 128,588 108,012 12.93%
PBT 34,827 33,673 28,605 22,963 17,062 21,722 17,318 12.33%
Tax -8,938 -9,786 -7,053 -5,475 -3,766 -5,806 -4,642 11.52%
NP 25,889 23,887 21,552 17,488 13,296 15,916 12,676 12.62%
-
NP to SH 22,529 21,072 18,999 15,832 12,282 15,403 12,370 10.49%
-
Tax Rate 25.66% 29.06% 24.66% 23.84% 22.07% 26.73% 26.80% -
Total Cost 198,367 190,826 163,556 131,681 97,554 112,672 95,336 12.97%
-
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 7,256 6,040 4,419 4,994 4,558 4,942 - -
Div Payout % 32.21% 28.67% 23.26% 31.55% 37.11% 32.09% - -
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 11.54% 11.13% 11.64% 11.72% 11.99% 12.38% 11.74% -
ROE 10.83% 12.16% 11.77% 9.99% 9.17% 12.40% 11.16% -
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 185.75 178.43 150.77 110.72 89.84 104.56 87.68 13.31%
EPS 18.66 17.51 15.47 11.75 9.95 12.53 10.04 10.87%
DPS 6.00 5.00 3.60 3.71 3.70 4.00 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 141.25 135.24 116.59 93.95 69.82 80.99 68.03 12.93%
EPS 14.19 13.27 11.97 9.97 7.74 9.70 7.79 10.50%
DPS 4.57 3.80 2.78 3.15 2.87 3.11 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 0.73 0.57 0.52 0.82 0.85 0.69 0.90 -3.42%
P/EPS 7.29 5.77 5.04 7.74 7.64 5.75 7.87 -1.26%
EY 13.72 17.34 19.84 12.91 13.10 17.40 12.71 1.28%
DY 4.41 4.95 4.62 4.07 4.87 5.56 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 0.92 0.64 0.57 0.83 0.85 0.65 0.94 -0.35%
P/EPS 9.16 6.51 5.56 7.83 7.64 5.43 8.17 1.92%
EY 10.91 15.36 17.99 12.77 13.10 18.42 12.25 -1.91%
DY 3.51 4.39 4.19 4.03 4.87 5.88 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