[UNIMECH] QoQ TTM Result on 31-Mar-2005 [#1]

Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -0.79%
YoY- 1.99%
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 94,141 93,986 91,709 91,173 85,532 85,384 86,291 5.95%
PBT 8,954 7,326 7,959 7,954 8,178 9,098 7,761 9.97%
Tax -3,096 -2,312 -2,495 -2,571 -2,752 -3,325 -2,815 6.53%
NP 5,858 5,014 5,464 5,383 5,426 5,773 4,946 11.90%
-
NP to SH 5,797 5,502 5,410 5,383 5,426 5,773 4,946 11.13%
-
Tax Rate 34.58% 31.56% 31.35% 32.32% 33.65% 36.55% 36.27% -
Total Cost 88,283 88,972 86,245 85,790 80,106 79,611 81,345 5.59%
-
Net Worth 101,705 99,867 100,847 99,325 98,550 97,297 67,226 31.68%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 101,705 99,867 100,847 99,325 98,550 97,297 67,226 31.68%
NOSH 133,823 134,956 134,462 134,223 135,000 133,944 67,226 58.04%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.22% 5.33% 5.96% 5.90% 6.34% 6.76% 5.73% -
ROE 5.70% 5.51% 5.36% 5.42% 5.51% 5.93% 7.36% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 70.35 69.64 68.20 67.93 63.36 63.75 128.36 -32.95%
EPS 4.33 4.08 4.02 4.01 4.02 4.31 7.36 -29.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.74 0.75 0.74 0.73 0.7264 1.00 -16.67%
Adjusted Per Share Value based on latest NOSH - 134,223
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 64.17 64.06 62.51 62.14 58.30 58.20 58.81 5.97%
EPS 3.95 3.75 3.69 3.67 3.70 3.93 3.37 11.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6932 0.6807 0.6874 0.677 0.6717 0.6632 0.4582 31.68%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.43 0.43 0.44 0.48 0.57 0.53 0.59 -
P/RPS 0.61 0.62 0.65 0.71 0.90 0.83 0.46 20.64%
P/EPS 9.93 10.55 10.94 11.97 14.18 12.30 8.02 15.26%
EY 10.07 9.48 9.14 8.36 7.05 8.13 12.47 -13.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.59 0.65 0.78 0.73 0.59 -2.26%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 30/11/05 29/08/05 31/05/05 08/03/05 04/02/05 27/08/04 -
Price 0.44 0.41 0.40 0.46 0.52 0.56 0.54 -
P/RPS 0.63 0.59 0.59 0.68 0.82 0.88 0.42 30.94%
P/EPS 10.16 10.06 9.94 11.47 12.94 12.99 7.34 24.12%
EY 9.85 9.94 10.06 8.72 7.73 7.70 13.62 -19.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.55 0.53 0.62 0.71 0.77 0.54 4.86%

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