[UNIMECH] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -4.61%
YoY- 6.3%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 34,624 28,691 24,320 24,297 22,020 22,927 21,356 8.37%
PBT 5,578 4,025 3,386 1,721 2,354 1,017 3,967 5.83%
Tax -1,934 -851 -1,158 -711 -894 -384 -1,544 3.82%
NP 3,644 3,174 2,228 1,010 1,460 633 2,423 7.03%
-
NP to SH 3,345 3,203 2,137 1,552 1,460 633 2,610 4.21%
-
Tax Rate 34.67% 21.14% 34.20% 41.31% 37.98% 37.76% 38.92% -
Total Cost 30,980 25,517 22,092 23,287 20,560 22,294 18,933 8.54%
-
Net Worth 124,207 110,873 106,186 99,867 97,297 86,811 82,828 6.97%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 124,207 110,873 106,186 99,867 97,297 86,811 82,828 6.97%
NOSH 122,977 123,192 132,732 134,956 133,944 60,285 59,589 12.82%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 10.52% 11.06% 9.16% 4.16% 6.63% 2.76% 11.35% -
ROE 2.69% 2.89% 2.01% 1.55% 1.50% 0.73% 3.15% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 28.15 23.29 18.32 18.00 16.44 38.03 35.84 -3.94%
EPS 2.72 2.60 1.61 1.15 1.09 1.05 4.38 -7.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.90 0.80 0.74 0.7264 1.44 1.39 -5.17%
Adjusted Per Share Value based on latest NOSH - 134,956
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 21.81 18.07 15.32 15.30 13.87 14.44 13.45 8.38%
EPS 2.11 2.02 1.35 0.98 0.92 0.40 1.64 4.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7823 0.6983 0.6688 0.629 0.6128 0.5468 0.5217 6.97%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.72 0.79 0.46 0.43 0.53 0.73 0.62 -
P/RPS 2.56 3.39 2.51 2.39 3.22 1.92 1.73 6.74%
P/EPS 26.47 30.38 28.57 37.39 48.62 69.52 14.16 10.97%
EY 3.78 3.29 3.50 2.67 2.06 1.44 7.06 -9.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.88 0.58 0.58 0.73 0.51 0.45 7.88%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 28/11/07 29/11/06 30/11/05 04/02/05 28/11/03 29/11/02 -
Price 0.68 0.82 0.52 0.41 0.56 0.75 0.60 -
P/RPS 2.42 3.52 2.84 2.28 3.41 1.97 1.67 6.37%
P/EPS 25.00 31.54 32.30 35.65 51.38 71.43 13.70 10.53%
EY 4.00 3.17 3.10 2.80 1.95 1.40 7.30 -9.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.91 0.65 0.55 0.77 0.52 0.43 7.66%

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