[UNIMECH] QoQ Cumulative 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- 55.23%
YoY- 39.74%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 64,169 31,212 111,544 81,749 53,058 24,813 99,652 -25.45%
PBT 10,536 4,970 18,417 12,809 8,784 3,880 14,287 -18.39%
Tax -3,115 -1,366 -4,461 -3,704 -2,853 -1,060 -3,936 -14.45%
NP 7,421 3,604 13,956 9,105 5,931 2,820 10,351 -19.91%
-
NP to SH 6,807 3,287 14,253 9,002 5,799 2,764 9,810 -21.63%
-
Tax Rate 29.57% 27.48% 24.22% 28.92% 32.48% 27.32% 27.55% -
Total Cost 56,748 27,608 97,588 72,644 47,127 21,993 89,301 -26.10%
-
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 4,932 4,942 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 5.52% 2.74% 12.32% 8.13% 5.31% 2.60% 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 52.04 25.26 90.63 66.47 43.28 20.29 75.45 -21.95%
EPS 5.52 2.66 11.58 7.32 4.73 2.26 7.43 -17.98%
DPS 4.00 4.00 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 40.42 19.66 70.26 51.49 33.42 15.63 62.77 -25.45%
EPS 4.29 2.07 8.98 5.67 3.65 1.74 6.18 -21.61%
DPS 3.11 3.11 1.94 0.00 0.00 0.00 0.00 -
NAPS 0.7767 0.755 0.7287 0.6971 0.6873 0.6702 0.7071 6.46%
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 1.44 3.17 0.92 1.19 1.83 3.80 0.73 57.35%
P/EPS 13.59 30.08 7.17 10.79 16.70 34.07 7.40 50.02%
EY 7.36 3.33 13.95 9.27 5.99 2.94 13.51 -33.32%
DY 5.33 5.00 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 1.38 3.13 0.89 1.23 1.87 3.45 1.03 21.55%
P/EPS 13.04 29.70 6.99 11.20 17.12 30.97 10.50 15.55%
EY 7.67 3.37 14.30 8.93 5.84 3.23 9.52 -13.42%
DY 5.56 5.06 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