[UNIMECH] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
08-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 5.35%
YoY- 14.97%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 101,876 99,652 98,523 98,500 91,867 94,141 93,986 5.52%
PBT 14,932 14,287 11,507 9,842 9,195 8,954 7,326 60.82%
Tax -4,192 -3,936 -3,721 -3,274 -3,067 -3,096 -2,312 48.74%
NP 10,740 10,351 7,786 6,568 6,128 5,858 5,014 66.24%
-
NP to SH 10,212 9,716 6,805 6,220 5,904 5,797 5,502 51.08%
-
Tax Rate 28.07% 27.55% 32.34% 33.27% 33.36% 34.58% 31.56% -
Total Cost 91,136 89,301 90,737 91,932 85,739 88,283 88,972 1.61%
-
Net Worth 0 107,968 106,186 105,859 101,992 101,705 99,867 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 0 107,968 106,186 105,859 101,992 101,705 99,867 -
NOSH 122,300 127,021 132,732 133,999 134,201 133,823 134,956 -6.35%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 10.54% 10.39% 7.90% 6.67% 6.67% 6.22% 5.33% -
ROE 0.00% 9.00% 6.41% 5.88% 5.79% 5.70% 5.51% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 83.30 78.45 74.23 73.51 68.45 70.35 69.64 12.69%
EPS 8.35 7.65 5.13 4.64 4.40 4.33 4.08 61.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.85 0.80 0.79 0.76 0.76 0.74 -
Adjusted Per Share Value based on latest NOSH - 133,999
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 69.44 67.92 67.15 67.14 62.62 64.17 64.06 5.52%
EPS 6.96 6.62 4.64 4.24 4.02 3.95 3.75 51.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.7359 0.7238 0.7215 0.6952 0.6932 0.6807 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.77 0.55 0.46 0.44 0.44 0.43 0.43 -
P/RPS 0.92 0.70 0.62 0.60 0.64 0.61 0.62 30.12%
P/EPS 9.22 7.19 8.97 9.48 10.00 9.93 10.55 -8.59%
EY 10.84 13.91 11.15 10.55 10.00 10.07 9.48 9.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.65 0.58 0.56 0.58 0.57 0.58 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 28/02/07 29/11/06 08/09/06 31/05/06 28/02/06 30/11/05 -
Price 0.70 0.78 0.52 0.46 0.44 0.44 0.41 -
P/RPS 0.84 0.99 0.70 0.63 0.64 0.63 0.59 26.58%
P/EPS 8.38 10.20 10.14 9.91 10.00 10.16 10.06 -11.47%
EY 11.93 9.81 9.86 10.09 10.00 9.85 9.94 12.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.92 0.65 0.58 0.58 0.58 0.55 -

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