[UNIMECH] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 5.1%
YoY- 72.97%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 111,544 108,012 103,641 101,876 99,652 98,523 98,500 8.61%
PBT 18,417 17,318 16,679 14,932 14,287 11,507 9,842 51.67%
Tax -4,461 -4,642 -4,949 -4,192 -3,936 -3,721 -3,274 22.83%
NP 13,956 12,676 11,730 10,740 10,351 7,786 6,568 65.05%
-
NP to SH 14,253 12,370 11,304 10,212 9,716 6,805 6,220 73.54%
-
Tax Rate 24.22% 26.80% 29.67% 28.07% 27.55% 32.34% 33.27% -
Total Cost 97,588 95,336 91,911 91,136 89,301 90,737 91,932 4.04%
-
Net Worth 116,467 110,873 109,358 0 107,968 106,186 105,859 6.55%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 116,467 110,873 109,358 0 107,968 106,186 105,859 6.55%
NOSH 123,901 123,192 122,874 122,300 127,021 132,732 133,999 -5.07%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 12.51% 11.74% 11.32% 10.54% 10.39% 7.90% 6.67% -
ROE 12.24% 11.16% 10.34% 0.00% 9.00% 6.41% 5.88% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 90.03 87.68 84.35 83.30 78.45 74.23 73.51 14.42%
EPS 11.50 10.04 9.20 8.35 7.65 5.13 4.64 82.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.90 0.89 0.00 0.85 0.80 0.79 12.25%
Adjusted Per Share Value based on latest NOSH - 122,300
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 70.26 68.03 65.28 64.17 62.77 62.05 62.04 8.62%
EPS 8.98 7.79 7.12 6.43 6.12 4.29 3.92 73.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7336 0.6983 0.6888 0.00 0.68 0.6688 0.6668 6.55%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.83 0.79 0.79 0.77 0.55 0.46 0.44 -
P/RPS 0.92 0.90 0.94 0.92 0.70 0.62 0.60 32.86%
P/EPS 7.22 7.87 8.59 9.22 7.19 8.97 9.48 -16.56%
EY 13.86 12.71 11.65 10.84 13.91 11.15 10.55 19.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.88 0.89 0.00 0.65 0.58 0.56 35.05%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 28/11/07 29/08/07 28/05/07 28/02/07 29/11/06 08/09/06 -
Price 0.81 0.82 0.81 0.70 0.78 0.52 0.46 -
P/RPS 0.90 0.94 0.96 0.84 0.99 0.70 0.63 26.76%
P/EPS 7.04 8.17 8.80 8.38 10.20 10.14 9.91 -20.33%
EY 14.20 12.25 11.36 11.93 9.81 9.86 10.09 25.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.91 0.91 0.00 0.92 0.65 0.58 29.93%

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