[UNIMECH] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 5.74%
YoY- 15.6%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 86,546 79,704 70,294 70,625 63,226 58,144 69,035 16.31%
PBT 10,478 9,444 10,561 14,152 13,294 6,908 9,870 4.07%
Tax -3,586 -3,384 -2,844 -4,836 -4,166 -2,616 -3,373 4.17%
NP 6,892 6,060 7,717 9,316 9,128 4,292 6,497 4.02%
-
NP to SH 6,892 6,060 7,717 9,652 9,128 4,292 6,497 4.02%
-
Tax Rate 34.22% 35.83% 26.93% 34.17% 31.34% 37.87% 34.17% -
Total Cost 79,654 73,644 62,577 61,309 54,098 53,852 62,538 17.55%
-
Net Worth 88,714 86,916 81,625 79,732 81,292 69,328 73,528 13.37%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 2,283 - - - - -
Div Payout % - - 29.59% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 88,714 86,916 81,625 79,732 81,292 69,328 73,528 13.37%
NOSH 60,350 60,358 57,080 57,361 58,066 52,087 40,990 29.51%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 7.96% 7.60% 10.98% 13.19% 14.44% 7.38% 9.41% -
ROE 7.77% 6.97% 9.45% 12.11% 11.23% 6.19% 8.84% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 143.41 132.05 123.15 123.12 108.89 111.63 168.42 -10.18%
EPS 11.42 10.04 13.24 16.83 15.72 8.24 15.85 -19.67%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.44 1.43 1.39 1.40 1.331 1.7938 -12.46%
Adjusted Per Share Value based on latest NOSH - 59,589
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 54.51 50.20 44.27 44.48 39.82 36.62 43.48 16.31%
EPS 4.34 3.82 4.86 6.08 5.75 2.70 4.09 4.04%
DPS 0.00 0.00 1.44 0.00 0.00 0.00 0.00 -
NAPS 0.5588 0.5474 0.5141 0.5022 0.512 0.4367 0.4631 13.38%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.68 0.53 0.54 0.62 0.70 0.71 1.08 -
P/RPS 0.47 0.40 0.44 0.50 0.64 0.64 0.64 -18.64%
P/EPS 5.95 5.28 3.99 3.68 4.45 8.62 6.81 -8.62%
EY 16.79 18.94 25.04 27.14 22.46 11.61 14.68 9.39%
DY 0.00 0.00 7.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.37 0.38 0.45 0.50 0.53 0.60 -16.27%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 03/04/03 29/11/02 28/08/02 31/05/02 28/02/02 -
Price 0.69 0.60 0.54 0.60 0.70 0.70 0.66 -
P/RPS 0.48 0.45 0.44 0.49 0.64 0.63 0.39 14.89%
P/EPS 6.04 5.98 3.99 3.57 4.45 8.50 4.16 28.30%
EY 16.55 16.73 25.04 28.04 22.46 11.77 24.02 -22.04%
DY 0.00 0.00 7.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.42 0.38 0.43 0.50 0.53 0.37 17.34%

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