[UNIMECH] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -22.19%
YoY- -8.69%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 70,625 63,226 58,144 69,035 65,842 61,426 54,060 19.48%
PBT 14,152 13,294 6,908 9,870 12,229 12,944 11,676 13.66%
Tax -4,836 -4,166 -2,616 -3,373 -3,880 -4,246 -3,712 19.26%
NP 9,316 9,128 4,292 6,497 8,349 8,698 7,964 11.00%
-
NP to SH 9,652 9,128 4,292 6,497 8,349 8,698 7,964 13.65%
-
Tax Rate 34.17% 31.34% 37.87% 34.17% 31.73% 32.80% 31.79% -
Total Cost 61,309 54,098 53,852 62,538 57,493 52,728 46,096 20.92%
-
Net Worth 79,732 81,292 69,328 73,528 73,544 71,321 69,644 9.42%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 79,732 81,292 69,328 73,528 73,544 71,321 69,644 9.42%
NOSH 57,361 58,066 52,087 40,990 41,008 40,989 40,967 25.13%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 13.19% 14.44% 7.38% 9.41% 12.68% 14.16% 14.73% -
ROE 12.11% 11.23% 6.19% 8.84% 11.35% 12.20% 11.44% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 123.12 108.89 111.63 168.42 160.56 149.86 131.96 -4.51%
EPS 16.83 15.72 8.24 15.85 20.36 21.22 19.44 -9.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.40 1.331 1.7938 1.7934 1.74 1.70 -12.54%
Adjusted Per Share Value based on latest NOSH - 41,052
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 44.48 39.82 36.62 43.48 41.47 38.69 34.05 19.47%
EPS 6.08 5.75 2.70 4.09 5.26 5.48 5.02 13.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5022 0.512 0.4367 0.4631 0.4632 0.4492 0.4387 9.42%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 0.62 0.70 0.71 1.08 1.04 1.09 1.17 -
P/RPS 0.50 0.64 0.64 0.64 0.65 0.73 0.89 -31.89%
P/EPS 3.68 4.45 8.62 6.81 5.11 5.14 6.02 -27.95%
EY 27.14 22.46 11.61 14.68 19.58 19.47 16.62 38.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.53 0.60 0.58 0.63 0.69 -24.77%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 28/08/02 31/05/02 28/02/02 23/11/01 30/08/01 09/07/01 -
Price 0.60 0.70 0.70 0.66 1.20 1.16 1.12 -
P/RPS 0.49 0.64 0.63 0.39 0.75 0.77 0.85 -30.71%
P/EPS 3.57 4.45 8.50 4.16 5.89 5.47 5.76 -27.28%
EY 28.04 22.46 11.77 24.02 16.97 18.29 17.36 37.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.53 0.37 0.67 0.67 0.66 -24.82%

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