[UNIMECH] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 9.43%
YoY- 81.78%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 149,169 110,850 128,588 108,012 98,523 93,986 85,384 9.74%
PBT 22,963 17,062 21,722 17,318 11,507 7,326 9,098 16.67%
Tax -5,475 -3,766 -5,806 -4,642 -3,721 -2,312 -3,325 8.66%
NP 17,488 13,296 15,916 12,676 7,786 5,014 5,773 20.27%
-
NP to SH 15,832 12,282 15,403 12,370 6,805 5,502 5,773 18.30%
-
Tax Rate 23.84% 22.07% 26.73% 26.80% 32.34% 31.56% 36.55% -
Total Cost 131,681 97,554 112,672 95,336 90,737 88,972 79,611 8.74%
-
Net Worth 158,434 133,881 124,207 110,873 106,186 99,867 97,297 8.46%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 4,994 4,558 4,942 - - - - -
Div Payout % 31.55% 37.11% 32.09% - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 158,434 133,881 124,207 110,873 106,186 99,867 97,297 8.46%
NOSH 134,723 123,392 122,977 123,192 132,732 134,956 133,944 0.09%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 11.72% 11.99% 12.38% 11.74% 7.90% 5.33% 6.76% -
ROE 9.99% 9.17% 12.40% 11.16% 6.41% 5.51% 5.93% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 110.72 89.84 104.56 87.68 74.23 69.64 63.75 9.63%
EPS 11.75 9.95 12.53 10.04 5.13 4.08 4.31 18.18%
DPS 3.71 3.70 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.176 1.085 1.01 0.90 0.80 0.74 0.7264 8.35%
Adjusted Per Share Value based on latest NOSH - 123,192
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 101.67 75.55 87.64 73.62 67.15 64.06 58.20 9.73%
EPS 10.79 8.37 10.50 8.43 4.64 3.75 3.93 18.32%
DPS 3.40 3.11 3.37 0.00 0.00 0.00 0.00 -
NAPS 1.0799 0.9125 0.8466 0.7557 0.7238 0.6807 0.6632 8.46%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.91 0.76 0.72 0.79 0.46 0.43 0.53 -
P/RPS 0.82 0.85 0.69 0.90 0.62 0.62 0.83 -0.20%
P/EPS 7.74 7.64 5.75 7.87 8.97 10.55 12.30 -7.42%
EY 12.91 13.10 17.40 12.71 11.15 9.48 8.13 8.00%
DY 4.07 4.87 5.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.70 0.71 0.88 0.58 0.58 0.73 0.89%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 25/11/09 26/11/08 28/11/07 29/11/06 30/11/05 04/02/05 -
Price 0.92 0.76 0.68 0.82 0.52 0.41 0.56 -
P/RPS 0.83 0.85 0.65 0.94 0.70 0.59 0.88 -0.96%
P/EPS 7.83 7.64 5.43 8.17 10.14 10.06 12.99 -8.08%
EY 12.77 13.10 18.42 12.25 9.86 9.94 7.70 8.79%
DY 4.03 4.87 5.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.70 0.67 0.91 0.65 0.55 0.77 0.21%

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