[UNIMECH] YoY Annualized Quarter 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- 14.21%
YoY- 69.23%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 120,091 123,706 111,544 99,652 94,141 88,852 89,007 5.11%
PBT 18,875 19,936 18,417 14,287 8,954 6,822 6,436 19.62%
Tax -4,338 -5,928 -4,461 -3,936 -2,982 -2,265 -2,418 10.22%
NP 14,537 14,008 13,956 10,351 5,972 4,557 4,018 23.87%
-
NP to SH 13,427 12,826 14,253 9,810 5,797 4,557 4,018 22.24%
-
Tax Rate 22.98% 29.74% 24.22% 27.55% 33.30% 33.20% 37.57% -
Total Cost 105,554 109,698 97,588 89,301 88,169 84,295 84,989 3.67%
-
Net Worth 138,226 125,552 115,692 112,258 102,150 97,801 43,579 21.19%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 4,923 3,076 - - - 1,513 -
Div Payout % - 38.39% 21.59% - - - 37.66% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 138,226 125,552 115,692 112,258 102,150 97,801 43,579 21.19%
NOSH 122,976 123,090 123,077 132,068 134,408 133,975 60,527 12.52%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 12.10% 11.32% 12.51% 10.39% 6.34% 5.13% 4.51% -
ROE 9.71% 10.22% 12.32% 8.74% 5.67% 4.66% 9.22% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 97.65 100.50 90.63 75.45 70.04 66.32 147.05 -6.58%
EPS 10.91 10.42 11.58 7.43 4.31 4.05 3.32 21.90%
DPS 0.00 4.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 1.124 1.02 0.94 0.85 0.76 0.73 0.72 7.69%
Adjusted Per Share Value based on latest NOSH - 127,021
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 81.85 84.32 76.03 67.92 64.17 60.56 60.67 5.11%
EPS 9.15 8.74 9.71 6.69 3.95 3.11 2.74 22.23%
DPS 0.00 3.36 2.10 0.00 0.00 0.00 1.03 -
NAPS 0.9421 0.8557 0.7885 0.7651 0.6962 0.6666 0.297 21.19%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.77 0.67 0.83 0.55 0.43 0.57 0.70 -
P/RPS 0.79 0.67 0.92 0.73 0.61 0.86 0.48 8.65%
P/EPS 7.05 6.43 7.17 7.40 9.97 16.76 10.54 -6.47%
EY 14.18 15.55 13.95 13.51 10.03 5.97 9.48 6.93%
DY 0.00 5.97 3.01 0.00 0.00 0.00 3.57 -
P/NAPS 0.69 0.66 0.88 0.65 0.57 0.78 0.97 -5.51%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 08/03/05 30/03/04 -
Price 0.78 0.70 0.81 0.78 0.44 0.52 0.67 -
P/RPS 0.80 0.70 0.89 1.03 0.63 0.78 0.46 9.65%
P/EPS 7.14 6.72 6.99 10.50 10.20 15.29 10.09 -5.59%
EY 14.00 14.89 14.30 9.52 9.80 6.54 9.91 5.92%
DY 0.00 5.71 3.09 0.00 0.00 0.00 3.73 -
P/NAPS 0.69 0.69 0.86 0.92 0.58 0.71 0.93 -4.84%

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