[UNIMECH] YoY TTM 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- 5.35%
YoY- 14.97%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 116,383 122,655 103,641 98,500 91,709 86,291 84,769 5.41%
PBT 18,611 20,169 16,679 9,842 7,959 7,761 10,894 9.32%
Tax -4,688 -4,723 -4,949 -3,274 -2,495 -2,815 -3,895 3.13%
NP 13,923 15,446 11,730 6,568 5,464 4,946 6,999 12.13%
-
NP to SH 12,863 15,261 11,304 6,220 5,410 4,946 7,186 10.18%
-
Tax Rate 25.19% 23.42% 29.67% 33.27% 31.35% 36.27% 35.75% -
Total Cost 102,460 107,209 91,911 91,932 86,245 81,345 77,770 4.69%
-
Net Worth 134,100 123,076 109,358 105,859 100,847 67,226 88,751 7.11%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 4,558 4,942 - - - - - -
Div Payout % 35.44% 32.39% - - - - - -
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 134,100 123,076 109,358 105,859 100,847 67,226 88,751 7.11%
NOSH 123,028 123,076 122,874 133,999 134,462 67,226 60,374 12.58%
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 11.96% 12.59% 11.32% 6.67% 5.96% 5.73% 8.26% -
ROE 9.59% 12.40% 10.34% 5.88% 5.36% 7.36% 8.10% -
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 94.60 99.66 84.35 73.51 68.20 128.36 140.40 -6.36%
EPS 10.46 12.40 9.20 4.64 4.02 7.36 11.90 -2.12%
DPS 3.70 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.00 0.89 0.79 0.75 1.00 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 79.33 83.60 70.64 67.14 62.51 58.81 57.78 5.41%
EPS 8.77 10.40 7.70 4.24 3.69 3.37 4.90 10.17%
DPS 3.11 3.37 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.914 0.8389 0.7454 0.7215 0.6874 0.4582 0.6049 7.11%
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 0.82 0.75 0.94 0.60 0.65 0.46 0.48 9.32%
P/EPS 7.46 6.05 8.59 9.48 10.94 8.02 5.71 4.55%
EY 13.40 16.53 11.65 10.55 9.14 12.47 17.50 -4.34%
DY 4.74 5.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.75 0.89 0.56 0.59 0.59 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 0.81 0.72 0.96 0.63 0.59 0.42 0.49 8.72%
P/EPS 7.36 5.81 8.80 9.91 9.94 7.34 5.80 4.04%
EY 13.58 17.22 11.36 10.09 10.06 13.62 17.25 -3.90%
DY 4.81 5.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.72 0.91 0.58 0.53 0.54 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