[UNIMECH] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
08-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -80.67%
YoY- 13.65%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 56,962 64,169 53,058 49,069 44,710 38,533 43,273 4.68%
PBT 9,425 10,536 8,784 6,392 5,504 5,723 5,239 10.27%
Tax -2,476 -3,115 -2,853 -1,840 -1,548 -1,919 -1,793 5.52%
NP 6,949 7,421 5,931 4,552 3,956 3,804 3,446 12.38%
-
NP to SH 6,364 6,807 5,799 4,305 3,788 3,804 3,446 10.75%
-
Tax Rate 26.27% 29.57% 32.48% 28.79% 28.12% 33.53% 34.22% -
Total Cost 50,013 56,748 47,127 44,517 40,754 34,729 39,827 3.86%
-
Net Worth 134,173 123,315 109,114 106,279 100,744 97,931 88,714 7.13%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 4,932 - - - - - -
Div Payout % - 72.46% - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 134,173 123,315 109,114 106,279 100,744 97,931 88,714 7.13%
NOSH 123,094 123,315 122,600 134,531 134,326 66,619 60,350 12.60%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 12.20% 11.56% 11.18% 9.28% 8.85% 9.87% 7.96% -
ROE 4.74% 5.52% 5.31% 4.05% 3.76% 3.88% 3.88% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 46.27 52.04 43.28 36.47 33.28 57.84 71.70 -7.03%
EPS 5.17 5.52 4.73 3.20 2.82 5.71 5.71 -1.64%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.00 0.89 0.79 0.75 1.47 1.47 -4.85%
Adjusted Per Share Value based on latest NOSH - 133,999
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 35.88 40.42 33.42 30.91 28.16 24.27 27.26 4.68%
EPS 4.01 4.29 3.65 2.71 2.39 2.40 2.17 10.76%
DPS 0.00 3.11 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8451 0.7767 0.6873 0.6694 0.6345 0.6168 0.5588 7.13%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.78 0.75 0.79 0.44 0.44 0.59 0.68 -
P/RPS 1.69 1.44 1.83 1.21 1.32 1.02 0.95 10.06%
P/EPS 15.09 13.59 16.70 13.75 15.60 10.33 11.91 4.01%
EY 6.63 7.36 5.99 7.27 6.41 9.68 8.40 -3.86%
DY 0.00 5.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.75 0.89 0.56 0.59 0.40 0.46 7.74%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 28/08/08 29/08/07 08/09/06 29/08/05 27/08/04 29/08/03 -
Price 0.77 0.72 0.81 0.46 0.40 0.54 0.69 -
P/RPS 1.66 1.38 1.87 1.26 1.20 0.93 0.96 9.54%
P/EPS 14.89 13.04 17.12 14.38 14.18 9.46 12.08 3.54%
EY 6.71 7.67 5.84 6.96 7.05 10.57 8.28 -3.44%
DY 0.00 5.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.72 0.91 0.58 0.53 0.37 0.47 7.11%

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