[UNIMECH] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 10.69%
YoY- 81.74%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 135,400 116,383 122,655 103,641 98,500 91,709 86,291 7.79%
PBT 21,096 18,611 20,169 16,679 9,842 7,959 7,761 18.12%
Tax -4,804 -4,688 -4,723 -4,949 -3,274 -2,495 -2,815 9.31%
NP 16,292 13,923 15,446 11,730 6,568 5,464 4,946 21.96%
-
NP to SH 14,945 12,863 15,261 11,304 6,220 5,410 4,946 20.22%
-
Tax Rate 22.77% 25.19% 23.42% 29.67% 33.27% 31.35% 36.27% -
Total Cost 119,108 102,460 107,209 91,911 91,932 86,245 81,345 6.55%
-
Net Worth 158,831 134,100 123,076 109,358 105,859 100,847 67,226 15.39%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 4,994 4,558 4,942 - - - - -
Div Payout % 33.42% 35.44% 32.39% - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 158,831 134,100 123,076 109,358 105,859 100,847 67,226 15.39%
NOSH 134,945 123,028 123,076 122,874 133,999 134,462 67,226 12.30%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 12.03% 11.96% 12.59% 11.32% 6.67% 5.96% 5.73% -
ROE 9.41% 9.59% 12.40% 10.34% 5.88% 5.36% 7.36% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 100.34 94.60 99.66 84.35 73.51 68.20 128.36 -4.01%
EPS 11.07 10.46 12.40 9.20 4.64 4.02 7.36 7.03%
DPS 3.70 3.70 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.177 1.09 1.00 0.89 0.79 0.75 1.00 2.75%
Adjusted Per Share Value based on latest NOSH - 122,874
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 85.28 73.30 77.25 65.28 62.04 57.76 54.35 7.79%
EPS 9.41 8.10 9.61 7.12 3.92 3.41 3.12 20.19%
DPS 3.15 2.87 3.11 0.00 0.00 0.00 0.00 -
NAPS 1.0004 0.8446 0.7752 0.6888 0.6668 0.6352 0.4234 15.40%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.78 0.78 0.75 0.79 0.44 0.44 0.59 -
P/RPS 0.78 0.82 0.75 0.94 0.60 0.65 0.46 9.19%
P/EPS 7.04 7.46 6.05 8.59 9.48 10.94 8.02 -2.14%
EY 14.20 13.40 16.53 11.65 10.55 9.14 12.47 2.18%
DY 4.75 4.74 5.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.72 0.75 0.89 0.56 0.59 0.59 1.88%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 26/08/09 28/08/08 29/08/07 08/09/06 29/08/05 27/08/04 -
Price 0.86 0.77 0.72 0.81 0.46 0.40 0.54 -
P/RPS 0.86 0.81 0.72 0.96 0.63 0.59 0.42 12.68%
P/EPS 7.77 7.36 5.81 8.80 9.91 9.94 7.34 0.95%
EY 12.88 13.58 17.22 11.36 10.09 10.06 13.62 -0.92%
DY 4.30 4.81 5.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.71 0.72 0.91 0.58 0.53 0.54 5.15%

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