[UNIMECH] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 3.49%
YoY- 39.74%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 153,508 114,737 131,724 108,998 97,852 92,009 80,737 11.29%
PBT 23,389 17,938 21,485 17,078 13,037 9,633 10,769 13.79%
Tax -6,166 -4,650 -6,732 -4,938 -3,997 -3,012 -3,750 8.63%
NP 17,222 13,288 14,753 12,140 9,040 6,621 7,018 16.13%
-
NP to SH 15,377 12,170 13,536 12,002 8,589 7,120 7,018 13.95%
-
Tax Rate 26.36% 25.92% 31.33% 28.91% 30.66% 31.27% 34.82% -
Total Cost 136,285 101,449 116,970 96,858 88,812 85,388 73,718 10.77%
-
Net Worth 158,629 133,655 124,435 110,680 107,143 99,536 97,049 8.52%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 158,629 133,655 124,435 110,680 107,143 99,536 97,049 8.52%
NOSH 134,888 123,184 123,203 122,978 133,929 134,508 133,604 0.15%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 11.22% 11.58% 11.20% 11.14% 9.24% 7.20% 8.69% -
ROE 9.69% 9.11% 10.88% 10.84% 8.02% 7.15% 7.23% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 113.80 93.14 106.92 88.63 73.06 68.40 60.43 11.12%
EPS 11.40 9.88 10.99 9.76 6.41 5.29 5.25 13.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.176 1.085 1.01 0.90 0.80 0.74 0.7264 8.35%
Adjusted Per Share Value based on latest NOSH - 123,192
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 96.69 72.27 82.97 68.65 61.63 57.95 50.85 11.29%
EPS 9.69 7.67 8.53 7.56 5.41 4.48 4.42 13.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9991 0.8418 0.7838 0.6971 0.6748 0.6269 0.6113 8.52%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.91 0.76 0.72 0.79 0.46 0.43 0.53 -
P/RPS 0.80 0.82 0.67 0.89 0.63 0.63 0.88 -1.57%
P/EPS 7.98 7.69 6.55 8.09 7.17 8.12 10.09 -3.83%
EY 12.53 13.00 15.26 12.35 13.94 12.31 9.91 3.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.70 0.71 0.88 0.58 0.58 0.73 0.89%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 25/11/09 26/11/08 28/11/07 29/11/06 30/11/05 04/02/05 -
Price 0.92 0.76 0.68 0.82 0.52 0.41 0.56 -
P/RPS 0.81 0.82 0.64 0.93 0.71 0.60 0.93 -2.27%
P/EPS 8.07 7.69 6.19 8.40 8.11 7.75 10.66 -4.53%
EY 12.39 13.00 16.16 11.90 12.33 12.91 9.38 4.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.70 0.67 0.91 0.65 0.55 0.77 0.21%

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