[UNIMECH] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 18.75%
YoY- 45.29%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 158,242 120,091 123,706 111,544 99,652 94,141 88,852 10.09%
PBT 24,217 18,875 19,936 18,417 14,287 8,954 6,822 23.49%
Tax -6,036 -4,338 -5,928 -4,461 -3,936 -2,982 -2,265 17.73%
NP 18,181 14,537 14,008 13,956 10,351 5,972 4,557 25.92%
-
NP to SH 16,116 13,427 12,826 14,253 9,810 5,797 4,557 23.42%
-
Tax Rate 24.92% 22.98% 29.74% 24.22% 27.55% 33.30% 33.20% -
Total Cost 140,061 105,554 109,698 97,588 89,301 88,169 84,295 8.82%
-
Net Worth 149,670 138,226 125,552 115,692 112,258 102,150 97,801 7.34%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - 4,923 3,076 - - - -
Div Payout % - - 38.39% 21.59% - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 149,670 138,226 125,552 115,692 112,258 102,150 97,801 7.34%
NOSH 122,882 122,976 123,090 123,077 132,068 134,408 133,975 -1.42%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 11.49% 12.10% 11.32% 12.51% 10.39% 6.34% 5.13% -
ROE 10.77% 9.71% 10.22% 12.32% 8.74% 5.67% 4.66% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 128.78 97.65 100.50 90.63 75.45 70.04 66.32 11.68%
EPS 13.11 10.91 10.42 11.58 7.43 4.31 4.05 21.61%
DPS 0.00 0.00 4.00 2.50 0.00 0.00 0.00 -
NAPS 1.218 1.124 1.02 0.94 0.85 0.76 0.73 8.90%
Adjusted Per Share Value based on latest NOSH - 123,901
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 107.86 81.85 84.32 76.03 67.92 64.17 60.56 10.09%
EPS 10.98 9.15 8.74 9.71 6.69 3.95 3.11 23.38%
DPS 0.00 0.00 3.36 2.10 0.00 0.00 0.00 -
NAPS 1.0201 0.9421 0.8557 0.7885 0.7651 0.6962 0.6666 7.34%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.88 0.77 0.67 0.83 0.55 0.43 0.57 -
P/RPS 0.68 0.79 0.67 0.92 0.73 0.61 0.86 -3.83%
P/EPS 6.71 7.05 6.43 7.17 7.40 9.97 16.76 -14.14%
EY 14.90 14.18 15.55 13.95 13.51 10.03 5.97 16.45%
DY 0.00 0.00 5.97 3.01 0.00 0.00 0.00 -
P/NAPS 0.72 0.69 0.66 0.88 0.65 0.57 0.78 -1.32%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 08/03/05 -
Price 0.85 0.78 0.70 0.81 0.78 0.44 0.52 -
P/RPS 0.66 0.80 0.70 0.89 1.03 0.63 0.78 -2.74%
P/EPS 6.48 7.14 6.72 6.99 10.50 10.20 15.29 -13.32%
EY 15.43 14.00 14.89 14.30 9.52 9.80 6.54 15.37%
DY 0.00 0.00 5.71 3.09 0.00 0.00 0.00 -
P/NAPS 0.70 0.69 0.69 0.86 0.92 0.58 0.71 -0.23%

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