[UNIMECH] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 14.21%
YoY- 69.23%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 108,998 106,116 99,252 99,652 97,852 98,138 90,356 13.30%
PBT 17,078 17,568 15,520 14,287 13,037 12,784 12,940 20.29%
Tax -4,938 -5,706 -4,240 -3,936 -3,997 -3,680 -3,216 33.05%
NP 12,140 11,862 11,280 10,351 9,040 9,104 9,724 15.92%
-
NP to SH 12,002 11,598 11,056 9,810 8,589 8,610 89,072 -73.68%
-
Tax Rate 28.91% 32.48% 27.32% 27.55% 30.66% 28.79% 24.85% -
Total Cost 96,858 94,254 87,972 89,301 88,812 89,034 80,632 12.98%
-
Net Worth 110,680 109,114 106,401 112,258 107,143 106,279 101,992 5.59%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 110,680 109,114 106,401 112,258 107,143 106,279 101,992 5.59%
NOSH 122,978 122,600 122,300 132,068 133,929 134,531 134,201 -5.65%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.14% 11.18% 11.37% 10.39% 9.24% 9.28% 10.76% -
ROE 10.84% 10.63% 10.39% 8.74% 8.02% 8.10% 87.33% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 88.63 86.55 81.15 75.45 73.06 72.95 67.33 20.09%
EPS 9.76 9.46 9.04 7.43 6.41 6.40 6.76 27.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.89 0.87 0.85 0.80 0.79 0.76 11.92%
Adjusted Per Share Value based on latest NOSH - 127,021
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 68.65 66.84 62.51 62.77 61.63 61.81 56.91 13.30%
EPS 7.56 7.30 6.96 6.18 5.41 5.42 56.10 -73.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6971 0.6873 0.6702 0.7071 0.6748 0.6694 0.6424 5.59%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.79 0.79 0.77 0.55 0.46 0.44 0.44 -
P/RPS 0.89 0.91 0.95 0.73 0.63 0.60 0.65 23.28%
P/EPS 8.09 8.35 8.52 7.40 7.17 6.88 0.66 430.81%
EY 12.35 11.97 11.74 13.51 13.94 14.55 150.85 -81.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.89 0.89 0.65 0.58 0.56 0.58 32.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 28/05/07 28/02/07 29/11/06 08/09/06 31/05/06 -
Price 0.82 0.81 0.70 0.78 0.52 0.46 0.44 -
P/RPS 0.93 0.94 0.86 1.03 0.71 0.63 0.65 26.94%
P/EPS 8.40 8.56 7.74 10.50 8.11 7.19 0.66 444.27%
EY 11.90 11.68 12.91 9.52 12.33 13.91 150.85 -81.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.91 0.80 0.92 0.65 0.58 0.58 34.98%

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