[UNIMECH] YoY Annualized Quarter 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- 12.7%
YoY- -87.59%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 134,476 111,060 124,848 99,252 90,356 99,452 76,888 9.76%
PBT 18,032 14,160 19,880 15,520 12,940 11,976 12,872 5.77%
Tax -4,612 -3,592 -5,464 -4,240 -3,216 -3,332 -4,056 2.16%
NP 13,420 10,568 14,416 11,280 9,724 8,644 8,816 7.25%
-
NP to SH 11,664 9,856 13,148 11,056 89,072 8,644 8,816 4.77%
-
Tax Rate 25.58% 25.37% 27.48% 27.32% 24.85% 27.82% 31.51% -
Total Cost 121,056 100,492 110,432 87,972 80,632 90,808 68,072 10.06%
-
Net Worth 154,304 129,359 119,864 106,401 101,992 99,325 95,682 8.28%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 19,979 18,233 19,771 - - - - -
Div Payout % 171.30% 185.00% 150.38% - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 154,304 129,359 119,864 106,401 101,992 99,325 95,682 8.28%
NOSH 134,999 123,200 123,571 122,300 134,201 134,223 65,988 12.66%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 9.98% 9.52% 11.55% 11.37% 10.76% 8.69% 11.47% -
ROE 7.56% 7.62% 10.97% 10.39% 87.33% 8.70% 9.21% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 99.61 90.15 101.03 81.15 67.33 74.09 116.52 -2.57%
EPS 8.64 8.00 10.64 9.04 6.76 6.44 13.36 -7.00%
DPS 14.80 14.80 16.00 0.00 0.00 0.00 0.00 -
NAPS 1.143 1.05 0.97 0.87 0.76 0.74 1.45 -3.88%
Adjusted Per Share Value based on latest NOSH - 122,300
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 91.66 75.70 85.09 67.65 61.59 67.79 52.41 9.75%
EPS 7.95 6.72 8.96 7.54 60.71 5.89 6.01 4.77%
DPS 13.62 12.43 13.48 0.00 0.00 0.00 0.00 -
NAPS 1.0517 0.8817 0.817 0.7252 0.6952 0.677 0.6522 8.28%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.81 0.66 0.80 0.77 0.44 0.48 0.67 -
P/RPS 0.81 0.73 0.79 0.95 0.65 0.65 0.58 5.72%
P/EPS 9.38 8.25 7.52 8.52 0.66 7.45 5.01 11.01%
EY 10.67 12.12 13.30 11.74 150.85 13.42 19.94 -9.89%
DY 18.27 22.42 20.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.63 0.82 0.89 0.58 0.65 0.46 7.49%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 28/05/09 28/05/08 28/05/07 31/05/06 31/05/05 31/05/04 -
Price 0.80 0.78 0.79 0.70 0.44 0.46 0.57 -
P/RPS 0.80 0.87 0.78 0.86 0.65 0.62 0.49 8.50%
P/EPS 9.26 9.75 7.42 7.74 0.66 7.14 4.27 13.76%
EY 10.80 10.26 13.47 12.91 150.85 14.00 23.44 -12.11%
DY 18.50 18.97 20.25 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.74 0.81 0.80 0.58 0.62 0.39 10.23%

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