[UNIMECH] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 42.78%
YoY- 67.6%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 108,012 103,641 101,876 99,652 98,523 98,500 91,867 11.38%
PBT 17,318 16,679 14,932 14,287 11,507 9,842 9,195 52.45%
Tax -4,642 -4,949 -4,192 -3,936 -3,721 -3,274 -3,067 31.79%
NP 12,676 11,730 10,740 10,351 7,786 6,568 6,128 62.27%
-
NP to SH 12,370 11,304 10,212 9,716 6,805 6,220 5,904 63.66%
-
Tax Rate 26.80% 29.67% 28.07% 27.55% 32.34% 33.27% 33.36% -
Total Cost 95,336 91,911 91,136 89,301 90,737 91,932 85,739 7.32%
-
Net Worth 110,873 109,358 0 107,968 106,186 105,859 101,992 5.71%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 110,873 109,358 0 107,968 106,186 105,859 101,992 5.71%
NOSH 123,192 122,874 122,300 127,021 132,732 133,999 134,201 -5.54%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.74% 11.32% 10.54% 10.39% 7.90% 6.67% 6.67% -
ROE 11.16% 10.34% 0.00% 9.00% 6.41% 5.88% 5.79% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 87.68 84.35 83.30 78.45 74.23 73.51 68.45 17.92%
EPS 10.04 9.20 8.35 7.65 5.13 4.64 4.40 73.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.89 0.00 0.85 0.80 0.79 0.76 11.92%
Adjusted Per Share Value based on latest NOSH - 127,021
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 68.03 65.28 64.17 62.77 62.05 62.04 57.86 11.38%
EPS 7.79 7.12 6.43 6.12 4.29 3.92 3.72 63.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6983 0.6888 0.00 0.68 0.6688 0.6668 0.6424 5.71%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.79 0.79 0.77 0.55 0.46 0.44 0.44 -
P/RPS 0.90 0.94 0.92 0.70 0.62 0.60 0.64 25.49%
P/EPS 7.87 8.59 9.22 7.19 8.97 9.48 10.00 -14.74%
EY 12.71 11.65 10.84 13.91 11.15 10.55 10.00 17.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.89 0.00 0.65 0.58 0.56 0.58 32.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 28/05/07 28/02/07 29/11/06 08/09/06 31/05/06 -
Price 0.82 0.81 0.70 0.78 0.52 0.46 0.44 -
P/RPS 0.94 0.96 0.84 0.99 0.70 0.63 0.64 29.18%
P/EPS 8.17 8.80 8.38 10.20 10.14 9.91 10.00 -12.59%
EY 12.25 11.36 11.93 9.81 9.86 10.09 10.00 14.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.91 0.00 0.92 0.65 0.58 0.58 34.98%

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