[UNIMECH] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
04-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -7.75%
YoY- 29.05%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 89,420 99,452 88,852 80,737 77,066 76,888 89,007 0.30%
PBT 11,008 11,976 6,822 10,769 11,446 12,872 6,436 43.06%
Tax -3,096 -3,332 -2,265 -3,750 -3,838 -4,056 -2,418 17.93%
NP 7,912 8,644 4,557 7,018 7,608 8,816 4,018 57.16%
-
NP to SH 7,576 8,644 4,557 7,018 7,608 8,816 4,018 52.68%
-
Tax Rate 28.12% 27.82% 33.20% 34.82% 33.53% 31.51% 37.57% -
Total Cost 81,508 90,808 84,295 73,718 69,458 68,072 84,989 -2.75%
-
Net Worth 100,744 99,325 97,801 97,049 97,931 95,682 43,579 74.92%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - 1,513 -
Div Payout % - - - - - - 37.66% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 100,744 99,325 97,801 97,049 97,931 95,682 43,579 74.92%
NOSH 134,326 134,223 133,975 133,604 66,619 65,988 60,527 70.22%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 8.85% 8.69% 5.13% 8.69% 9.87% 11.47% 4.51% -
ROE 7.52% 8.70% 4.66% 7.23% 7.77% 9.21% 9.22% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 66.57 74.09 66.32 60.43 115.68 116.52 147.05 -41.07%
EPS 5.64 6.44 4.05 5.25 11.42 13.36 3.32 42.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 0.75 0.74 0.73 0.7264 1.47 1.45 0.72 2.76%
Adjusted Per Share Value based on latest NOSH - 133,944
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 60.95 67.79 60.56 55.03 52.53 52.41 60.67 0.30%
EPS 5.16 5.89 3.11 4.78 5.19 6.01 2.74 52.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.03 -
NAPS 0.6867 0.677 0.6666 0.6615 0.6675 0.6522 0.297 74.94%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.44 0.48 0.57 0.53 0.59 0.67 0.70 -
P/RPS 0.66 0.65 0.86 0.88 0.51 0.58 0.48 23.67%
P/EPS 7.80 7.45 16.76 10.09 5.17 5.01 10.54 -18.19%
EY 12.82 13.42 5.97 9.91 19.36 19.94 9.48 22.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.57 -
P/NAPS 0.59 0.65 0.78 0.73 0.40 0.46 0.97 -28.23%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 31/05/05 08/03/05 04/02/05 27/08/04 31/05/04 30/03/04 -
Price 0.40 0.46 0.52 0.56 0.54 0.57 0.67 -
P/RPS 0.60 0.62 0.78 0.93 0.47 0.49 0.46 19.39%
P/EPS 7.09 7.14 15.29 10.66 4.73 4.27 10.09 -20.97%
EY 14.10 14.00 6.54 9.38 21.15 23.44 9.91 26.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.73 -
P/NAPS 0.53 0.62 0.71 0.77 0.37 0.39 0.93 -31.28%

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