[UNIMECH] YoY Cumulative 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- -71.82%
YoY- -87.59%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 33,619 27,765 31,212 24,813 22,589 24,863 19,222 9.76%
PBT 4,508 3,540 4,970 3,880 3,235 2,994 3,218 5.77%
Tax -1,153 -898 -1,366 -1,060 -804 -833 -1,014 2.16%
NP 3,355 2,642 3,604 2,820 2,431 2,161 2,204 7.25%
-
NP to SH 2,916 2,464 3,287 2,764 22,268 2,161 2,204 4.77%
-
Tax Rate 25.58% 25.37% 27.48% 27.32% 24.85% 27.82% 31.51% -
Total Cost 30,264 25,123 27,608 21,993 20,158 22,702 17,018 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 4,994 4,558 4,942 - - - - -
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 1.89% 1.90% 2.74% 2.60% 21.83% 2.18% 2.30% -
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 24.90 22.54 25.26 20.29 16.83 18.52 29.13 -2.57%
EPS 2.16 2.00 2.66 2.26 1.69 1.61 3.34 -7.00%
DPS 3.70 3.70 4.00 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 22.91 18.92 21.27 16.91 15.40 16.95 13.10 9.75%
EPS 1.99 1.68 2.24 1.88 15.18 1.47 1.50 4.82%
DPS 3.40 3.11 3.37 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 3.25 2.93 3.17 3.80 2.61 2.59 2.30 5.92%
P/EPS 37.50 33.00 30.08 34.07 2.65 29.81 20.06 10.98%
EY 2.67 3.03 3.33 2.94 37.71 3.35 4.99 -9.89%
DY 4.57 5.61 5.00 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 3.21 3.46 3.13 3.45 2.61 2.48 1.96 8.56%
P/EPS 37.04 39.00 29.70 30.97 2.65 28.57 17.07 13.77%
EY 2.70 2.56 3.37 3.23 37.71 3.50 5.86 -12.11%
DY 4.63 4.74 5.06 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