[UNIMECH] YoY Cumulative 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- 55.23%
YoY- 39.74%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 115,131 86,053 98,793 81,749 73,389 69,007 60,553 11.29%
PBT 17,542 13,454 16,114 12,809 9,778 7,225 8,077 13.79%
Tax -4,625 -3,488 -5,049 -3,704 -2,998 -2,259 -2,813 8.63%
NP 12,917 9,966 11,065 9,105 6,780 4,966 5,264 16.13%
-
NP to SH 11,533 9,128 10,152 9,002 6,442 5,340 5,264 13.95%
-
Tax Rate 26.37% 25.93% 31.33% 28.92% 30.66% 31.27% 34.83% -
Total Cost 102,214 76,087 87,728 72,644 66,609 64,041 55,289 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 7.27% 6.83% 8.16% 8.13% 6.01% 5.36% 5.42% -
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 85.35 69.86 80.19 66.47 54.80 51.30 45.32 11.12%
EPS 8.55 7.41 8.24 7.32 4.81 3.97 3.94 13.77%
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 78.47 58.65 67.34 55.72 50.02 47.03 41.27 11.29%
EPS 7.86 6.22 6.92 6.14 4.39 3.64 3.59 13.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0812 0.911 0.8481 0.7544 0.7303 0.6784 0.6615 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 1.07 1.09 0.90 1.19 0.84 0.84 1.17 -1.47%
P/EPS 10.64 10.26 8.74 10.79 9.56 10.83 13.45 -3.82%
EY 9.40 9.75 11.44 9.27 10.46 9.23 7.43 3.99%
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 1.08 1.09 0.85 1.23 0.95 0.80 1.24 -2.27%
P/EPS 10.76 10.26 8.25 11.20 10.81 10.33 14.21 -4.52%
EY 9.29 9.75 12.12 8.93 9.25 9.68 7.04 4.72%
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