[UNIMECH] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 9.41%
YoY- 23.68%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 103,641 101,876 99,652 98,523 98,500 91,867 94,141 6.63%
PBT 16,679 14,932 14,287 11,507 9,842 9,195 8,954 51.56%
Tax -4,949 -4,192 -3,936 -3,721 -3,274 -3,067 -3,096 36.83%
NP 11,730 10,740 10,351 7,786 6,568 6,128 5,858 59.06%
-
NP to SH 11,304 10,212 9,716 6,805 6,220 5,904 5,797 56.27%
-
Tax Rate 29.67% 28.07% 27.55% 32.34% 33.27% 33.36% 34.58% -
Total Cost 91,911 91,136 89,301 90,737 91,932 85,739 88,283 2.72%
-
Net Worth 109,358 0 107,968 106,186 105,859 101,992 101,705 4.96%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 109,358 0 107,968 106,186 105,859 101,992 101,705 4.96%
NOSH 122,874 122,300 127,021 132,732 133,999 134,201 133,823 -5.54%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.32% 10.54% 10.39% 7.90% 6.67% 6.67% 6.22% -
ROE 10.34% 0.00% 9.00% 6.41% 5.88% 5.79% 5.70% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 84.35 83.30 78.45 74.23 73.51 68.45 70.35 12.89%
EPS 9.20 8.35 7.65 5.13 4.64 4.40 4.33 65.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.00 0.85 0.80 0.79 0.76 0.76 11.13%
Adjusted Per Share Value based on latest NOSH - 132,732
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 70.64 69.44 67.92 67.15 67.14 62.62 64.17 6.63%
EPS 7.70 6.96 6.62 4.64 4.24 4.02 3.95 56.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7454 0.00 0.7359 0.7238 0.7215 0.6952 0.6932 4.97%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.79 0.77 0.55 0.46 0.44 0.44 0.43 -
P/RPS 0.94 0.92 0.70 0.62 0.60 0.64 0.61 33.51%
P/EPS 8.59 9.22 7.19 8.97 9.48 10.00 9.93 -9.23%
EY 11.65 10.84 13.91 11.15 10.55 10.00 10.07 10.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.00 0.65 0.58 0.56 0.58 0.57 34.69%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 28/05/07 28/02/07 29/11/06 08/09/06 31/05/06 28/02/06 -
Price 0.81 0.70 0.78 0.52 0.46 0.44 0.44 -
P/RPS 0.96 0.84 0.99 0.70 0.63 0.64 0.63 32.52%
P/EPS 8.80 8.38 10.20 10.14 9.91 10.00 10.16 -9.15%
EY 11.36 11.93 9.81 9.86 10.09 10.00 9.85 10.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.00 0.92 0.65 0.58 0.58 0.58 35.13%

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