[UNIMECH] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Announcement Date
03-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -20.05%
YoY- 18.78%
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 88,266 86,546 79,704 70,294 70,625 63,226 58,144 32.05%
PBT 8,341 10,478 9,444 10,561 14,152 13,294 6,908 13.37%
Tax -2,902 -3,586 -3,384 -2,844 -4,836 -4,166 -2,616 7.15%
NP 5,438 6,892 6,060 7,717 9,316 9,128 4,292 17.07%
-
NP to SH 5,438 6,892 6,060 7,717 9,652 9,128 4,292 17.07%
-
Tax Rate 34.79% 34.22% 35.83% 26.93% 34.17% 31.34% 37.87% -
Total Cost 82,828 79,654 73,644 62,577 61,309 54,098 53,852 33.20%
-
Net Worth 86,889 88,714 86,916 81,625 79,732 81,292 69,328 16.22%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 2,283 - - - -
Div Payout % - - - 29.59% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 86,889 88,714 86,916 81,625 79,732 81,292 69,328 16.22%
NOSH 60,340 60,350 60,358 57,080 57,361 58,066 52,087 10.29%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 6.16% 7.96% 7.60% 10.98% 13.19% 14.44% 7.38% -
ROE 6.26% 7.77% 6.97% 9.45% 12.11% 11.23% 6.19% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 146.28 143.41 132.05 123.15 123.12 108.89 111.63 19.72%
EPS 9.01 11.42 10.04 13.24 16.83 15.72 8.24 6.13%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.44 1.47 1.44 1.43 1.39 1.40 1.331 5.38%
Adjusted Per Share Value based on latest NOSH - 55,343
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 55.59 54.51 50.20 44.27 44.48 39.82 36.62 32.05%
EPS 3.43 4.34 3.82 4.86 6.08 5.75 2.70 17.27%
DPS 0.00 0.00 0.00 1.44 0.00 0.00 0.00 -
NAPS 0.5473 0.5588 0.5474 0.5141 0.5022 0.512 0.4367 16.22%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.73 0.68 0.53 0.54 0.62 0.70 0.71 -
P/RPS 0.50 0.47 0.40 0.44 0.50 0.64 0.64 -15.16%
P/EPS 8.10 5.95 5.28 3.99 3.68 4.45 8.62 -4.05%
EY 12.35 16.79 18.94 25.04 27.14 22.46 11.61 4.20%
DY 0.00 0.00 0.00 7.41 0.00 0.00 0.00 -
P/NAPS 0.51 0.46 0.37 0.38 0.45 0.50 0.53 -2.52%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 30/05/03 03/04/03 29/11/02 28/08/02 31/05/02 -
Price 0.75 0.69 0.60 0.54 0.60 0.70 0.70 -
P/RPS 0.51 0.48 0.45 0.44 0.49 0.64 0.63 -13.12%
P/EPS 8.32 6.04 5.98 3.99 3.57 4.45 8.50 -1.41%
EY 12.02 16.55 16.73 25.04 28.04 22.46 11.77 1.40%
DY 0.00 0.00 0.00 7.41 0.00 0.00 0.00 -
P/NAPS 0.52 0.47 0.42 0.38 0.43 0.50 0.53 -1.26%

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