[UNIMECH] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
31-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -21.47%
YoY- 41.19%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 89,007 88,266 86,546 79,704 70,294 70,625 63,226 25.53%
PBT 6,436 8,341 10,478 9,444 10,561 14,152 13,294 -38.26%
Tax -2,418 -2,902 -3,586 -3,384 -2,844 -4,836 -4,166 -30.34%
NP 4,018 5,438 6,892 6,060 7,717 9,316 9,128 -42.04%
-
NP to SH 4,018 5,438 6,892 6,060 7,717 9,652 9,128 -42.04%
-
Tax Rate 37.57% 34.79% 34.22% 35.83% 26.93% 34.17% 31.34% -
Total Cost 84,989 82,828 79,654 73,644 62,577 61,309 54,098 35.03%
-
Net Worth 43,579 86,889 88,714 86,916 81,625 79,732 81,292 -33.93%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 1,513 - - - 2,283 - - -
Div Payout % 37.66% - - - 29.59% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 43,579 86,889 88,714 86,916 81,625 79,732 81,292 -33.93%
NOSH 60,527 60,340 60,350 60,358 57,080 57,361 58,066 2.79%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.51% 6.16% 7.96% 7.60% 10.98% 13.19% 14.44% -
ROE 9.22% 6.26% 7.77% 6.97% 9.45% 12.11% 11.23% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 147.05 146.28 143.41 132.05 123.15 123.12 108.89 22.10%
EPS 3.32 9.01 11.42 10.04 13.24 16.83 15.72 -64.43%
DPS 2.50 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.72 1.44 1.47 1.44 1.43 1.39 1.40 -35.73%
Adjusted Per Share Value based on latest NOSH - 60,358
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 56.06 55.59 54.51 50.20 44.27 44.48 39.82 25.53%
EPS 2.53 3.43 4.34 3.82 4.86 6.08 5.75 -42.06%
DPS 0.95 0.00 0.00 0.00 1.44 0.00 0.00 -
NAPS 0.2745 0.5473 0.5588 0.5474 0.5141 0.5022 0.512 -33.92%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.70 0.73 0.68 0.53 0.54 0.62 0.70 -
P/RPS 0.48 0.50 0.47 0.40 0.44 0.50 0.64 -17.40%
P/EPS 10.54 8.10 5.95 5.28 3.99 3.68 4.45 77.40%
EY 9.48 12.35 16.79 18.94 25.04 27.14 22.46 -43.64%
DY 3.57 0.00 0.00 0.00 7.41 0.00 0.00 -
P/NAPS 0.97 0.51 0.46 0.37 0.38 0.45 0.50 55.36%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 30/03/04 28/11/03 29/08/03 30/05/03 03/04/03 29/11/02 28/08/02 -
Price 0.67 0.75 0.69 0.60 0.54 0.60 0.70 -
P/RPS 0.46 0.51 0.48 0.45 0.44 0.49 0.64 -19.71%
P/EPS 10.09 8.32 6.04 5.98 3.99 3.57 4.45 72.33%
EY 9.91 12.02 16.55 16.73 25.04 28.04 22.46 -41.95%
DY 3.73 0.00 0.00 0.00 7.41 0.00 0.00 -
P/NAPS 0.93 0.52 0.47 0.42 0.38 0.43 0.50 51.07%

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