[UNIMECH] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -13.7%
YoY- 10.39%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 99,452 88,852 80,737 77,066 76,888 89,007 88,266 8.27%
PBT 11,976 6,822 10,769 11,446 12,872 6,436 8,341 27.24%
Tax -3,332 -2,265 -3,750 -3,838 -4,056 -2,418 -2,902 9.63%
NP 8,644 4,557 7,018 7,608 8,816 4,018 5,438 36.16%
-
NP to SH 8,644 4,557 7,018 7,608 8,816 4,018 5,438 36.16%
-
Tax Rate 27.82% 33.20% 34.82% 33.53% 31.51% 37.57% 34.79% -
Total Cost 90,808 84,295 73,718 69,458 68,072 84,989 82,828 6.31%
-
Net Worth 99,325 97,801 97,049 97,931 95,682 43,579 86,889 9.31%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - 1,513 - -
Div Payout % - - - - - 37.66% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 99,325 97,801 97,049 97,931 95,682 43,579 86,889 9.31%
NOSH 134,223 133,975 133,604 66,619 65,988 60,527 60,340 70.32%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 8.69% 5.13% 8.69% 9.87% 11.47% 4.51% 6.16% -
ROE 8.70% 4.66% 7.23% 7.77% 9.21% 9.22% 6.26% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 74.09 66.32 60.43 115.68 116.52 147.05 146.28 -36.43%
EPS 6.44 4.05 5.25 11.42 13.36 3.32 9.01 -20.04%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.74 0.73 0.7264 1.47 1.45 0.72 1.44 -35.81%
Adjusted Per Share Value based on latest NOSH - 67,226
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 62.64 55.96 50.85 48.54 48.43 56.06 55.59 8.27%
EPS 5.44 2.87 4.42 4.79 5.55 2.53 3.43 35.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.95 0.00 -
NAPS 0.6256 0.616 0.6113 0.6168 0.6027 0.2745 0.5473 9.31%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.48 0.57 0.53 0.59 0.67 0.70 0.73 -
P/RPS 0.65 0.86 0.88 0.51 0.58 0.48 0.50 19.09%
P/EPS 7.45 16.76 10.09 5.17 5.01 10.54 8.10 -5.41%
EY 13.42 5.97 9.91 19.36 19.94 9.48 12.35 5.69%
DY 0.00 0.00 0.00 0.00 0.00 3.57 0.00 -
P/NAPS 0.65 0.78 0.73 0.40 0.46 0.97 0.51 17.53%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 08/03/05 04/02/05 27/08/04 31/05/04 30/03/04 28/11/03 -
Price 0.46 0.52 0.56 0.54 0.57 0.67 0.75 -
P/RPS 0.62 0.78 0.93 0.47 0.49 0.46 0.51 13.89%
P/EPS 7.14 15.29 10.66 4.73 4.27 10.09 8.32 -9.68%
EY 14.00 6.54 9.38 21.15 23.44 9.91 12.02 10.69%
DY 0.00 0.00 0.00 0.00 0.00 3.73 0.00 -
P/NAPS 0.62 0.71 0.77 0.37 0.39 0.93 0.52 12.42%

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