[UNIMECH] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 1436.52%
YoY- 930.45%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 99,652 97,852 98,138 90,356 94,141 92,009 89,420 7.46%
PBT 14,287 13,037 12,784 12,940 8,954 9,633 11,008 18.92%
Tax -3,936 -3,997 -3,680 -3,216 -2,982 -3,012 -3,096 17.30%
NP 10,351 9,040 9,104 9,724 5,972 6,621 7,912 19.55%
-
NP to SH 9,810 8,589 8,610 89,072 5,797 7,120 7,576 18.74%
-
Tax Rate 27.55% 30.66% 28.79% 24.85% 33.30% 31.27% 28.12% -
Total Cost 89,301 88,812 89,034 80,632 88,169 85,388 81,508 6.25%
-
Net Worth 112,258 107,143 106,279 101,992 102,150 99,536 100,744 7.45%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 112,258 107,143 106,279 101,992 102,150 99,536 100,744 7.45%
NOSH 132,068 133,929 134,531 134,201 134,408 134,508 134,326 -1.12%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 10.39% 9.24% 9.28% 10.76% 6.34% 7.20% 8.85% -
ROE 8.74% 8.02% 8.10% 87.33% 5.67% 7.15% 7.52% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 75.45 73.06 72.95 67.33 70.04 68.40 66.57 8.68%
EPS 7.43 6.41 6.40 6.76 4.31 5.29 5.64 20.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.80 0.79 0.76 0.76 0.74 0.75 8.67%
Adjusted Per Share Value based on latest NOSH - 134,201
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 62.77 61.63 61.81 56.91 59.29 57.95 56.32 7.47%
EPS 6.18 5.41 5.42 56.10 3.65 4.48 4.77 18.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7071 0.6748 0.6694 0.6424 0.6434 0.6269 0.6345 7.46%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.55 0.46 0.44 0.44 0.43 0.43 0.44 -
P/RPS 0.73 0.63 0.60 0.65 0.61 0.63 0.66 6.93%
P/EPS 7.40 7.17 6.88 0.66 9.97 8.12 7.80 -3.43%
EY 13.51 13.94 14.55 150.85 10.03 12.31 12.82 3.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.58 0.56 0.58 0.57 0.58 0.59 6.65%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 08/09/06 31/05/06 28/02/06 30/11/05 29/08/05 -
Price 0.78 0.52 0.46 0.44 0.44 0.41 0.40 -
P/RPS 1.03 0.71 0.63 0.65 0.63 0.60 0.60 43.22%
P/EPS 10.50 8.11 7.19 0.66 10.20 7.75 7.09 29.83%
EY 9.52 12.33 13.91 150.85 9.80 12.91 14.10 -22.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.65 0.58 0.58 0.58 0.55 0.53 44.29%

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