[UNIMECH] YoY Annualized Quarter 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- -0.24%
YoY- 20.64%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 114,737 131,724 108,998 97,852 92,009 80,737 88,266 4.46%
PBT 17,938 21,485 17,078 13,037 9,633 10,769 8,341 13.59%
Tax -4,650 -6,732 -4,938 -3,997 -3,012 -3,750 -2,902 8.16%
NP 13,288 14,753 12,140 9,040 6,621 7,018 5,438 16.04%
-
NP to SH 12,170 13,536 12,002 8,589 7,120 7,018 5,438 14.35%
-
Tax Rate 25.92% 31.33% 28.91% 30.66% 31.27% 34.82% 34.79% -
Total Cost 101,449 116,970 96,858 88,812 85,388 73,718 82,828 3.43%
-
Net Worth 133,655 124,435 110,680 107,143 99,536 97,049 86,889 7.43%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 133,655 124,435 110,680 107,143 99,536 97,049 86,889 7.43%
NOSH 123,184 123,203 122,978 133,929 134,508 133,604 60,340 12.61%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 11.58% 11.20% 11.14% 9.24% 7.20% 8.69% 6.16% -
ROE 9.11% 10.88% 10.84% 8.02% 7.15% 7.23% 6.26% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 93.14 106.92 88.63 73.06 68.40 60.43 146.28 -7.24%
EPS 9.88 10.99 9.76 6.41 5.29 5.25 9.01 1.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.085 1.01 0.90 0.80 0.74 0.7264 1.44 -4.60%
Adjusted Per Share Value based on latest NOSH - 132,732
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 78.20 89.78 74.29 66.69 62.71 55.03 60.16 4.46%
EPS 8.30 9.23 8.18 5.85 4.85 4.78 3.71 14.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.911 0.8481 0.7544 0.7303 0.6784 0.6615 0.5922 7.43%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.76 0.72 0.79 0.46 0.43 0.53 0.73 -
P/RPS 0.82 0.67 0.89 0.63 0.63 0.88 0.50 8.58%
P/EPS 7.69 6.55 8.09 7.17 8.12 10.09 8.10 -0.86%
EY 13.00 15.26 12.35 13.94 12.31 9.91 12.35 0.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.71 0.88 0.58 0.58 0.73 0.51 5.41%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 26/11/08 28/11/07 29/11/06 30/11/05 04/02/05 28/11/03 -
Price 0.76 0.68 0.82 0.52 0.41 0.56 0.75 -
P/RPS 0.82 0.64 0.93 0.71 0.60 0.93 0.51 8.22%
P/EPS 7.69 6.19 8.40 8.11 7.75 10.66 8.32 -1.30%
EY 13.00 16.16 11.90 12.33 12.91 9.38 12.02 1.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.67 0.91 0.65 0.55 0.77 0.52 5.07%

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