[UNIMECH] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 3.37%
YoY- 11.18%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 221,284 193,532 174,031 125,945 120,143 117,943 101,876 13.78%
PBT 34,157 31,158 25,920 19,843 18,292 19,507 14,932 14.77%
Tax -8,839 -8,660 -6,619 -4,593 -4,859 -4,767 -4,192 13.22%
NP 25,318 22,498 19,301 15,250 13,433 14,740 10,740 15.34%
-
NP to SH 21,991 19,955 17,214 13,879 12,483 14,776 10,212 13.62%
-
Tax Rate 25.88% 27.79% 25.54% 23.15% 26.56% 24.44% 28.07% -
Total Cost 195,966 171,034 154,730 110,695 106,710 103,203 91,136 13.59%
-
Net Worth 182,383 167,441 153,563 154,304 129,359 119,864 0 -
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 7,256 6,040 4,419 4,994 4,558 4,942 - -
Div Payout % 33.00% 30.27% 25.67% 35.99% 36.52% 33.45% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 182,383 167,441 153,563 154,304 129,359 119,864 0 -
NOSH 120,943 120,809 122,752 134,999 123,200 123,571 122,300 -0.18%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 11.44% 11.62% 11.09% 12.11% 11.18% 12.50% 10.54% -
ROE 12.06% 11.92% 11.21% 8.99% 9.65% 12.33% 0.00% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 182.96 160.20 141.77 93.29 97.52 95.45 83.30 13.99%
EPS 18.18 16.52 14.02 10.28 10.13 11.96 8.35 13.83%
DPS 6.00 5.00 3.60 3.70 3.70 4.00 0.00 -
NAPS 1.508 1.386 1.251 1.143 1.05 0.97 0.00 -
Adjusted Per Share Value based on latest NOSH - 134,999
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 150.82 131.91 118.62 85.84 81.89 80.39 69.44 13.78%
EPS 14.99 13.60 11.73 9.46 8.51 10.07 6.96 13.62%
DPS 4.95 4.12 3.01 3.40 3.11 3.37 0.00 -
NAPS 1.2431 1.1413 1.0467 1.0517 0.8817 0.817 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.19 0.92 0.89 0.81 0.66 0.80 0.77 -
P/RPS 0.65 0.57 0.63 0.87 0.68 0.84 0.92 -5.62%
P/EPS 6.54 5.57 6.35 7.88 6.51 6.69 9.22 -5.55%
EY 15.28 17.95 15.76 12.69 15.35 14.95 10.84 5.88%
DY 5.04 5.43 4.04 4.57 5.61 5.00 0.00 -
P/NAPS 0.79 0.66 0.71 0.71 0.63 0.82 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 28/05/12 24/05/11 26/05/10 28/05/09 28/05/08 28/05/07 -
Price 1.81 0.89 0.85 0.80 0.78 0.79 0.70 -
P/RPS 0.99 0.56 0.60 0.86 0.80 0.83 0.84 2.77%
P/EPS 9.95 5.39 6.06 7.78 7.70 6.61 8.38 2.90%
EY 10.05 18.56 16.50 12.85 12.99 15.14 11.93 -2.81%
DY 3.31 5.62 4.24 4.62 4.74 5.06 0.00 -
P/NAPS 1.20 0.64 0.68 0.70 0.74 0.81 0.00 -

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
Post a Comment