[UNIMECH] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -26.12%
YoY- -47.93%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 80,737 77,066 76,888 89,007 88,266 86,546 79,704 0.85%
PBT 10,769 11,446 12,872 6,436 8,341 10,478 9,444 9.12%
Tax -3,750 -3,838 -4,056 -2,418 -2,902 -3,586 -3,384 7.06%
NP 7,018 7,608 8,816 4,018 5,438 6,892 6,060 10.24%
-
NP to SH 7,018 7,608 8,816 4,018 5,438 6,892 6,060 10.24%
-
Tax Rate 34.82% 33.53% 31.51% 37.57% 34.79% 34.22% 35.83% -
Total Cost 73,718 69,458 68,072 84,989 82,828 79,654 73,644 0.06%
-
Net Worth 97,049 97,931 95,682 43,579 86,889 88,714 86,916 7.60%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 1,513 - - - -
Div Payout % - - - 37.66% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 97,049 97,931 95,682 43,579 86,889 88,714 86,916 7.60%
NOSH 133,604 66,619 65,988 60,527 60,340 60,350 60,358 69.60%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 8.69% 9.87% 11.47% 4.51% 6.16% 7.96% 7.60% -
ROE 7.23% 7.77% 9.21% 9.22% 6.26% 7.77% 6.97% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 60.43 115.68 116.52 147.05 146.28 143.41 132.05 -40.53%
EPS 5.25 11.42 13.36 3.32 9.01 11.42 10.04 -35.01%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.7264 1.47 1.45 0.72 1.44 1.47 1.44 -36.55%
Adjusted Per Share Value based on latest NOSH - 60,595
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 55.03 52.53 52.41 60.67 60.16 58.99 54.33 0.85%
EPS 4.78 5.19 6.01 2.74 3.71 4.70 4.13 10.20%
DPS 0.00 0.00 0.00 1.03 0.00 0.00 0.00 -
NAPS 0.6615 0.6675 0.6522 0.297 0.5922 0.6047 0.5924 7.61%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.53 0.59 0.67 0.70 0.73 0.68 0.53 -
P/RPS 0.88 0.51 0.58 0.48 0.50 0.47 0.40 68.91%
P/EPS 10.09 5.17 5.01 10.54 8.10 5.95 5.28 53.81%
EY 9.91 19.36 19.94 9.48 12.35 16.79 18.94 -34.99%
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 0.73 0.40 0.46 0.97 0.51 0.46 0.37 57.11%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 04/02/05 27/08/04 31/05/04 30/03/04 28/11/03 29/08/03 30/05/03 -
Price 0.56 0.54 0.57 0.67 0.75 0.69 0.60 -
P/RPS 0.93 0.47 0.49 0.46 0.51 0.48 0.45 62.03%
P/EPS 10.66 4.73 4.27 10.09 8.32 6.04 5.98 46.86%
EY 9.38 21.15 23.44 9.91 12.02 16.55 16.73 -31.93%
DY 0.00 0.00 0.00 3.73 0.00 0.00 0.00 -
P/NAPS 0.77 0.37 0.39 0.93 0.52 0.47 0.42 49.62%

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