[UNIMECH] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 5.36%
YoY- 6.84%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 123,590 111,544 99,652 94,141 85,532 91,031 73,109 9.13%
PBT 19,722 18,417 14,287 8,954 8,178 7,277 12,302 8.17%
Tax -5,327 -4,461 -3,936 -3,096 -2,752 -2,688 -4,186 4.09%
NP 14,395 13,956 10,351 5,858 5,426 4,589 8,116 10.01%
-
NP to SH 13,306 14,253 9,716 5,797 5,426 4,589 8,368 8.02%
-
Tax Rate 27.01% 24.22% 27.55% 34.58% 33.65% 36.94% 34.03% -
Total Cost 109,195 97,588 89,301 88,283 80,106 86,442 64,993 9.02%
-
Net Worth 122,660 116,467 107,968 101,705 98,550 60,595 55,343 14.17%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 4,942 - - - - - - -
Div Payout % 37.15% - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 122,660 116,467 107,968 101,705 98,550 60,595 55,343 14.17%
NOSH 122,660 123,901 127,021 133,823 135,000 60,595 55,343 14.17%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 11.65% 12.51% 10.39% 6.22% 6.34% 5.04% 11.10% -
ROE 10.85% 12.24% 9.00% 5.70% 5.51% 7.57% 15.12% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 100.76 90.03 78.45 70.35 63.36 150.23 132.10 -4.40%
EPS 10.85 11.50 7.65 4.33 4.02 7.57 15.12 -5.37%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.94 0.85 0.76 0.73 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 133,823
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 77.84 70.26 62.77 59.29 53.87 57.34 46.05 9.13%
EPS 8.38 8.98 6.12 3.65 3.42 2.89 5.27 8.02%
DPS 3.11 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7726 0.7336 0.68 0.6406 0.6207 0.3817 0.3486 14.16%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.67 0.83 0.55 0.43 0.57 0.70 0.54 -
P/RPS 0.66 0.92 0.70 0.61 0.90 0.47 0.41 8.25%
P/EPS 6.18 7.22 7.19 9.93 14.18 9.24 3.57 9.56%
EY 16.19 13.86 13.91 10.07 7.05 10.82 28.00 -8.71%
DY 5.97 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.88 0.65 0.57 0.78 0.70 0.54 3.65%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 08/03/05 30/03/04 03/04/03 -
Price 0.70 0.81 0.78 0.44 0.52 0.67 0.54 -
P/RPS 0.69 0.90 0.99 0.63 0.82 0.45 0.41 9.05%
P/EPS 6.45 7.04 10.20 10.16 12.94 8.85 3.57 10.35%
EY 15.50 14.20 9.81 9.85 7.73 11.30 28.00 -9.37%
DY 5.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.86 0.92 0.58 0.71 0.67 0.54 4.41%

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