[UNIMECH] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 3.49%
YoY- 39.74%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 128,338 124,848 111,544 108,998 106,116 99,252 99,652 18.38%
PBT 21,072 19,880 18,417 17,078 17,568 15,520 14,287 29.60%
Tax -6,230 -5,464 -4,461 -4,938 -5,706 -4,240 -3,936 35.85%
NP 14,842 14,416 13,956 12,140 11,862 11,280 10,351 27.18%
-
NP to SH 13,614 13,148 14,253 12,002 11,598 11,056 9,810 24.44%
-
Tax Rate 29.57% 27.48% 24.22% 28.91% 32.48% 27.32% 27.55% -
Total Cost 113,496 110,432 97,588 96,858 94,254 87,972 89,301 17.34%
-
Net Worth 123,315 119,864 115,692 110,680 109,114 106,401 112,258 6.46%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 9,865 19,771 3,076 - - - - -
Div Payout % 72.46% 150.38% 21.59% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 123,315 119,864 115,692 110,680 109,114 106,401 112,258 6.46%
NOSH 123,315 123,571 123,077 122,978 122,600 122,300 132,068 -4.47%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 11.56% 11.55% 12.51% 11.14% 11.18% 11.37% 10.39% -
ROE 11.04% 10.97% 12.32% 10.84% 10.63% 10.39% 8.74% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 104.07 101.03 90.63 88.63 86.55 81.15 75.45 23.93%
EPS 11.04 10.64 11.58 9.76 9.46 9.04 7.43 30.24%
DPS 8.00 16.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.97 0.94 0.90 0.89 0.87 0.85 11.45%
Adjusted Per Share Value based on latest NOSH - 123,192
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 87.47 85.09 76.03 74.29 72.33 67.65 67.92 18.38%
EPS 9.28 8.96 9.71 8.18 7.91 7.54 6.69 24.40%
DPS 6.72 13.48 2.10 0.00 0.00 0.00 0.00 -
NAPS 0.8405 0.817 0.7885 0.7544 0.7437 0.7252 0.7651 6.47%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.75 0.80 0.83 0.79 0.79 0.77 0.55 -
P/RPS 0.72 0.79 0.92 0.89 0.91 0.95 0.73 -0.91%
P/EPS 6.79 7.52 7.17 8.09 8.35 8.52 7.40 -5.57%
EY 14.72 13.30 13.95 12.35 11.97 11.74 13.51 5.89%
DY 10.67 20.00 3.01 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.82 0.88 0.88 0.89 0.89 0.65 10.01%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 28/05/08 29/02/08 28/11/07 29/08/07 28/05/07 28/02/07 -
Price 0.72 0.79 0.81 0.82 0.81 0.70 0.78 -
P/RPS 0.69 0.78 0.89 0.93 0.94 0.86 1.03 -23.45%
P/EPS 6.52 7.42 6.99 8.40 8.56 7.74 10.50 -27.23%
EY 15.33 13.47 14.30 11.90 11.68 12.91 9.52 37.42%
DY 11.11 20.25 3.09 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.81 0.86 0.91 0.91 0.80 0.92 -15.08%

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