[UNIMECH] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -76.94%
YoY- 18.92%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 123,706 98,793 64,169 31,212 111,544 81,749 53,058 75.37%
PBT 19,936 16,114 10,536 4,970 18,417 12,809 8,784 72.27%
Tax -5,928 -5,049 -3,115 -1,366 -4,461 -3,704 -2,853 62.47%
NP 14,008 11,065 7,421 3,604 13,956 9,105 5,931 76.88%
-
NP to SH 12,826 10,152 6,807 3,287 14,253 9,002 5,799 69.34%
-
Tax Rate 29.74% 31.33% 29.57% 27.48% 24.22% 28.92% 32.48% -
Total Cost 109,698 87,728 56,748 27,608 97,588 72,644 47,127 75.18%
-
Net Worth 125,552 124,435 123,315 119,864 115,692 110,680 109,114 9.75%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 4,923 - 4,932 4,942 3,076 - - -
Div Payout % 38.39% - 72.46% 150.38% 21.59% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 125,552 124,435 123,315 119,864 115,692 110,680 109,114 9.75%
NOSH 123,090 123,203 123,315 123,571 123,077 122,978 122,600 0.26%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 11.32% 11.20% 11.56% 11.55% 12.51% 11.14% 11.18% -
ROE 10.22% 8.16% 5.52% 2.74% 12.32% 8.13% 5.31% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 100.50 80.19 52.04 25.26 90.63 66.47 43.28 74.90%
EPS 10.42 8.24 5.52 2.66 11.58 7.32 4.73 68.90%
DPS 4.00 0.00 4.00 4.00 2.50 0.00 0.00 -
NAPS 1.02 1.01 1.00 0.97 0.94 0.90 0.89 9.46%
Adjusted Per Share Value based on latest NOSH - 123,571
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 84.32 67.34 43.74 21.27 76.03 55.72 36.16 75.39%
EPS 8.74 6.92 4.64 2.24 9.71 6.14 3.95 69.39%
DPS 3.36 0.00 3.36 3.37 2.10 0.00 0.00 -
NAPS 0.8557 0.8481 0.8405 0.817 0.7885 0.7544 0.7437 9.75%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.67 0.72 0.75 0.80 0.83 0.79 0.79 -
P/RPS 0.67 0.90 1.44 3.17 0.92 1.19 1.83 -48.66%
P/EPS 6.43 8.74 13.59 30.08 7.17 10.79 16.70 -46.92%
EY 15.55 11.44 7.36 3.33 13.95 9.27 5.99 88.34%
DY 5.97 0.00 5.33 5.00 3.01 0.00 0.00 -
P/NAPS 0.66 0.71 0.75 0.82 0.88 0.88 0.89 -17.99%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 26/11/08 28/08/08 28/05/08 29/02/08 28/11/07 29/08/07 -
Price 0.70 0.68 0.72 0.79 0.81 0.82 0.81 -
P/RPS 0.70 0.85 1.38 3.13 0.89 1.23 1.87 -47.90%
P/EPS 6.72 8.25 13.04 29.70 6.99 11.20 17.12 -46.23%
EY 14.89 12.12 7.67 3.37 14.30 8.93 5.84 86.10%
DY 5.71 0.00 5.56 5.06 3.09 0.00 0.00 -
P/NAPS 0.69 0.67 0.72 0.81 0.86 0.91 0.91 -16.77%

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