[UNIMECH] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -0.24%
YoY- 20.64%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 106,116 99,252 99,652 97,852 98,138 90,356 94,141 8.33%
PBT 17,568 15,520 14,287 13,037 12,784 12,940 8,954 56.91%
Tax -5,706 -4,240 -3,936 -3,997 -3,680 -3,216 -2,982 54.31%
NP 11,862 11,280 10,351 9,040 9,104 9,724 5,972 58.21%
-
NP to SH 11,598 11,056 9,810 8,589 8,610 89,072 5,797 58.97%
-
Tax Rate 32.48% 27.32% 27.55% 30.66% 28.79% 24.85% 33.30% -
Total Cost 94,254 87,972 89,301 88,812 89,034 80,632 88,169 4.56%
-
Net Worth 109,114 106,401 112,258 107,143 106,279 101,992 102,150 4.50%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 109,114 106,401 112,258 107,143 106,279 101,992 102,150 4.50%
NOSH 122,600 122,300 132,068 133,929 134,531 134,201 134,408 -5.96%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.18% 11.37% 10.39% 9.24% 9.28% 10.76% 6.34% -
ROE 10.63% 10.39% 8.74% 8.02% 8.10% 87.33% 5.67% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 86.55 81.15 75.45 73.06 72.95 67.33 70.04 15.19%
EPS 9.46 9.04 7.43 6.41 6.40 6.76 4.31 69.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.87 0.85 0.80 0.79 0.76 0.76 11.13%
Adjusted Per Share Value based on latest NOSH - 132,732
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 72.33 67.65 67.92 66.69 66.89 61.59 64.17 8.33%
EPS 7.91 7.54 6.69 5.85 5.87 60.71 3.95 59.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7437 0.7252 0.7651 0.7303 0.7244 0.6952 0.6962 4.51%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.79 0.77 0.55 0.46 0.44 0.44 0.43 -
P/RPS 0.91 0.95 0.73 0.63 0.60 0.65 0.61 30.65%
P/EPS 8.35 8.52 7.40 7.17 6.88 0.66 9.97 -11.17%
EY 11.97 11.74 13.51 13.94 14.55 150.85 10.03 12.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.89 0.65 0.58 0.56 0.58 0.57 34.69%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 28/05/07 28/02/07 29/11/06 08/09/06 31/05/06 28/02/06 -
Price 0.81 0.70 0.78 0.52 0.46 0.44 0.44 -
P/RPS 0.94 0.86 1.03 0.71 0.63 0.65 0.63 30.67%
P/EPS 8.56 7.74 10.50 8.11 7.19 0.66 10.20 -11.05%
EY 11.68 12.91 9.52 12.33 13.91 150.85 9.80 12.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.80 0.92 0.65 0.58 0.58 0.58 35.13%

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