[UNIMECH] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 12.7%
YoY- -87.59%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 111,544 108,998 106,116 99,252 99,652 97,852 98,138 8.88%
PBT 18,417 17,078 17,568 15,520 14,287 13,037 12,784 27.47%
Tax -4,461 -4,938 -5,706 -4,240 -3,936 -3,997 -3,680 13.65%
NP 13,956 12,140 11,862 11,280 10,351 9,040 9,104 32.84%
-
NP to SH 14,253 12,002 11,598 11,056 9,810 8,589 8,610 39.80%
-
Tax Rate 24.22% 28.91% 32.48% 27.32% 27.55% 30.66% 28.79% -
Total Cost 97,588 96,858 94,254 87,972 89,301 88,812 89,034 6.28%
-
Net Worth 115,692 110,680 109,114 106,401 112,258 107,143 106,279 5.80%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,076 - - - - - - -
Div Payout % 21.59% - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 115,692 110,680 109,114 106,401 112,258 107,143 106,279 5.80%
NOSH 123,077 122,978 122,600 122,300 132,068 133,929 134,531 -5.74%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 12.51% 11.14% 11.18% 11.37% 10.39% 9.24% 9.28% -
ROE 12.32% 10.84% 10.63% 10.39% 8.74% 8.02% 8.10% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 90.63 88.63 86.55 81.15 75.45 73.06 72.95 15.52%
EPS 11.58 9.76 9.46 9.04 7.43 6.41 6.40 48.32%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.90 0.89 0.87 0.85 0.80 0.79 12.25%
Adjusted Per Share Value based on latest NOSH - 122,300
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 76.03 74.29 72.33 67.65 67.92 66.69 66.89 8.88%
EPS 9.71 8.18 7.91 7.54 6.69 5.85 5.87 39.74%
DPS 2.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7885 0.7544 0.7437 0.7252 0.7651 0.7303 0.7244 5.79%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.83 0.79 0.79 0.77 0.55 0.46 0.44 -
P/RPS 0.92 0.89 0.91 0.95 0.73 0.63 0.60 32.86%
P/EPS 7.17 8.09 8.35 8.52 7.40 7.17 6.88 2.78%
EY 13.95 12.35 11.97 11.74 13.51 13.94 14.55 -2.76%
DY 3.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.88 0.89 0.89 0.65 0.58 0.56 35.05%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 28/11/07 29/08/07 28/05/07 28/02/07 29/11/06 08/09/06 -
Price 0.81 0.82 0.81 0.70 0.78 0.52 0.46 -
P/RPS 0.89 0.93 0.94 0.86 1.03 0.71 0.63 25.82%
P/EPS 6.99 8.40 8.56 7.74 10.50 8.11 7.19 -1.85%
EY 14.30 11.90 11.68 12.91 9.52 12.33 13.91 1.85%
DY 3.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.91 0.91 0.80 0.92 0.65 0.58 29.93%

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