[UNIMECH] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 63.94%
YoY- 55.91%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 34,624 32,957 31,212 29,795 28,691 28,245 24,813 24.79%
PBT 5,578 5,566 4,970 5,608 4,025 4,904 3,880 27.29%
Tax -1,934 -1,749 -1,366 -757 -851 -1,793 -1,060 49.15%
NP 3,644 3,817 3,604 4,851 3,174 3,111 2,820 18.58%
-
NP to SH 3,345 3,520 3,287 5,251 3,203 3,035 2,764 13.52%
-
Tax Rate 34.67% 31.42% 27.48% 13.50% 21.14% 36.56% 27.32% -
Total Cost 30,980 29,140 27,608 24,944 25,517 25,134 21,993 25.58%
-
Net Worth 124,207 123,076 119,864 116,467 110,873 109,358 106,401 10.83%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 4,923 4,942 - - - - -
Div Payout % - 139.86% 150.38% - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 124,207 123,076 119,864 116,467 110,873 109,358 106,401 10.83%
NOSH 122,977 123,076 123,571 123,901 123,192 122,874 122,300 0.36%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 10.52% 11.58% 11.55% 16.28% 11.06% 11.01% 11.37% -
ROE 2.69% 2.86% 2.74% 4.51% 2.89% 2.78% 2.60% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 28.15 26.78 25.26 24.05 23.29 22.99 20.29 24.31%
EPS 2.72 2.86 2.66 4.36 2.60 2.47 2.26 13.10%
DPS 0.00 4.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.00 0.97 0.94 0.90 0.89 0.87 10.42%
Adjusted Per Share Value based on latest NOSH - 123,901
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 23.60 22.46 21.27 20.31 19.56 19.25 16.91 24.80%
EPS 2.28 2.40 2.24 3.58 2.18 2.07 1.88 13.68%
DPS 0.00 3.36 3.37 0.00 0.00 0.00 0.00 -
NAPS 0.8466 0.8389 0.817 0.7938 0.7557 0.7454 0.7252 10.83%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.72 0.75 0.80 0.83 0.79 0.79 0.77 -
P/RPS 2.56 2.80 3.17 3.45 3.39 3.44 3.80 -23.09%
P/EPS 26.47 26.22 30.08 19.58 30.38 31.98 34.07 -15.44%
EY 3.78 3.81 3.33 5.11 3.29 3.13 2.94 18.18%
DY 0.00 5.33 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.82 0.88 0.88 0.89 0.89 -13.94%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 28/08/08 28/05/08 29/02/08 28/11/07 29/08/07 28/05/07 -
Price 0.68 0.72 0.79 0.81 0.82 0.81 0.70 -
P/RPS 2.42 2.69 3.13 3.37 3.52 3.52 3.45 -21.00%
P/EPS 25.00 25.17 29.70 19.11 31.54 32.79 30.97 -13.27%
EY 4.00 3.97 3.37 5.23 3.17 3.05 3.23 15.27%
DY 0.00 5.56 5.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.72 0.81 0.86 0.91 0.91 0.80 -11.12%

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