[UNIMECH] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 8.56%
YoY- 27.21%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 123,706 111,544 99,652 94,141 88,852 89,007 70,294 9.86%
PBT 19,936 18,417 14,287 8,954 6,822 6,436 10,561 11.15%
Tax -5,928 -4,461 -3,936 -2,982 -2,265 -2,418 -2,844 13.00%
NP 14,008 13,956 10,351 5,972 4,557 4,018 7,717 10.43%
-
NP to SH 12,826 14,253 9,810 5,797 4,557 4,018 7,717 8.82%
-
Tax Rate 29.74% 24.22% 27.55% 33.30% 33.20% 37.57% 26.93% -
Total Cost 109,698 97,588 89,301 88,169 84,295 84,989 62,577 9.79%
-
Net Worth 125,552 115,692 112,258 102,150 97,801 43,579 81,625 7.43%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 4,923 3,076 - - - 1,513 2,283 13.65%
Div Payout % 38.39% 21.59% - - - 37.66% 29.59% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 125,552 115,692 112,258 102,150 97,801 43,579 81,625 7.43%
NOSH 123,090 123,077 132,068 134,408 133,975 60,527 57,080 13.65%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 11.32% 12.51% 10.39% 6.34% 5.13% 4.51% 10.98% -
ROE 10.22% 12.32% 8.74% 5.67% 4.66% 9.22% 9.45% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 100.50 90.63 75.45 70.04 66.32 147.05 123.15 -3.32%
EPS 10.42 11.58 7.43 4.31 4.05 3.32 13.24 -3.90%
DPS 4.00 2.50 0.00 0.00 0.00 2.50 4.00 0.00%
NAPS 1.02 0.94 0.85 0.76 0.73 0.72 1.43 -5.47%
Adjusted Per Share Value based on latest NOSH - 133,823
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 84.32 76.03 67.92 64.17 60.56 60.67 47.91 9.87%
EPS 8.74 9.71 6.69 3.95 3.11 2.74 5.26 8.82%
DPS 3.36 2.10 0.00 0.00 0.00 1.03 1.56 13.62%
NAPS 0.8557 0.7885 0.7651 0.6962 0.6666 0.297 0.5563 7.43%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.67 0.83 0.55 0.43 0.57 0.70 0.54 -
P/RPS 0.67 0.92 0.73 0.61 0.86 0.48 0.44 7.25%
P/EPS 6.43 7.17 7.40 9.97 16.76 10.54 3.99 8.27%
EY 15.55 13.95 13.51 10.03 5.97 9.48 25.04 -7.62%
DY 5.97 3.01 0.00 0.00 0.00 3.57 7.41 -3.53%
P/NAPS 0.66 0.88 0.65 0.57 0.78 0.97 0.38 9.62%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 08/03/05 30/03/04 03/04/03 -
Price 0.70 0.81 0.78 0.44 0.52 0.67 0.54 -
P/RPS 0.70 0.89 1.03 0.63 0.78 0.46 0.44 8.03%
P/EPS 6.72 6.99 10.50 10.20 15.29 10.09 3.99 9.06%
EY 14.89 14.30 9.52 9.80 6.54 9.91 25.04 -8.29%
DY 5.71 3.09 0.00 0.00 0.00 3.73 7.41 -4.24%
P/NAPS 0.69 0.86 0.92 0.58 0.71 0.93 0.38 10.44%

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