[UNIMECH] QoQ 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- 5.54%
YoY- 49.88%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 32,957 31,212 29,795 28,691 28,245 24,813 26,263 16.35%
PBT 5,566 4,970 5,608 4,025 4,904 3,880 4,509 15.08%
Tax -1,749 -1,366 -757 -851 -1,793 -1,060 -938 51.55%
NP 3,817 3,604 4,851 3,174 3,111 2,820 3,571 4.54%
-
NP to SH 3,520 3,287 5,251 3,203 3,035 2,764 3,368 2.98%
-
Tax Rate 31.42% 27.48% 13.50% 21.14% 36.56% 27.32% 20.80% -
Total Cost 29,140 27,608 24,944 25,517 25,134 21,993 22,692 18.16%
-
Net Worth 123,076 119,864 116,467 110,873 109,358 106,401 107,968 9.13%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 4,923 4,942 - - - - - -
Div Payout % 139.86% 150.38% - - - - - -
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 123,076 119,864 116,467 110,873 109,358 106,401 107,968 9.13%
NOSH 123,076 123,571 123,901 123,192 122,874 122,300 127,021 -2.08%
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 11.58% 11.55% 16.28% 11.06% 11.01% 11.37% 13.60% -
ROE 2.86% 2.74% 4.51% 2.89% 2.78% 2.60% 3.12% -
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 26.78 25.26 24.05 23.29 22.99 20.29 20.68 18.82%
EPS 2.86 2.66 4.36 2.60 2.47 2.26 2.65 5.22%
DPS 4.00 4.00 0.00 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 22.46 21.27 20.31 19.56 19.25 16.91 17.90 16.34%
EPS 2.40 2.24 3.58 2.18 2.07 1.88 2.30 2.88%
DPS 3.36 3.37 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8389 0.817 0.7938 0.7557 0.7454 0.7252 0.7359 9.13%
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 2.80 3.17 3.45 3.39 3.44 3.80 2.66 3.48%
P/EPS 26.22 30.08 19.58 30.38 31.98 34.07 20.74 16.93%
EY 3.81 3.33 5.11 3.29 3.13 2.94 4.82 -14.52%
DY 5.33 5.00 0.00 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 2.69 3.13 3.37 3.52 3.52 3.45 3.77 -20.16%
P/EPS 25.17 29.70 19.11 31.54 32.79 30.97 29.42 -9.88%
EY 3.97 3.37 5.23 3.17 3.05 3.23 3.40 10.89%
DY 5.56 5.06 0.00 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