[UNIMECH] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 52.28%
YoY- 69.23%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 81,749 53,058 24,813 99,652 73,389 49,069 22,589 135.53%
PBT 12,809 8,784 3,880 14,287 9,778 6,392 3,235 150.07%
Tax -3,704 -2,853 -1,060 -3,936 -2,998 -1,840 -804 176.61%
NP 9,105 5,931 2,820 10,351 6,780 4,552 2,431 140.98%
-
NP to SH 9,002 5,799 2,764 9,810 6,442 4,305 22,268 -45.29%
-
Tax Rate 28.92% 32.48% 27.32% 27.55% 30.66% 28.79% 24.85% -
Total Cost 72,644 47,127 21,993 89,301 66,609 44,517 20,158 134.87%
-
Net Worth 110,680 109,114 106,401 112,258 107,143 106,279 101,992 5.59%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 110,680 109,114 106,401 112,258 107,143 106,279 101,992 5.59%
NOSH 122,978 122,600 122,300 132,068 133,929 134,531 134,201 -5.65%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.14% 11.18% 11.37% 10.39% 9.24% 9.28% 10.76% -
ROE 8.13% 5.31% 2.60% 8.74% 6.01% 4.05% 21.83% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 66.47 43.28 20.29 75.45 54.80 36.47 16.83 149.64%
EPS 7.32 4.73 2.26 7.43 4.81 3.20 1.69 165.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.89 0.87 0.85 0.80 0.79 0.76 11.92%
Adjusted Per Share Value based on latest NOSH - 127,021
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 51.49 33.42 15.63 62.77 46.22 30.91 14.23 135.50%
EPS 5.67 3.65 1.74 6.18 4.06 2.71 14.03 -45.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6971 0.6873 0.6702 0.7071 0.6748 0.6694 0.6424 5.59%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.79 0.79 0.77 0.55 0.46 0.44 0.44 -
P/RPS 1.19 1.83 3.80 0.73 0.84 1.21 2.61 -40.73%
P/EPS 10.79 16.70 34.07 7.40 9.56 13.75 2.65 154.76%
EY 9.27 5.99 2.94 13.51 10.46 7.27 37.71 -60.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.89 0.89 0.65 0.58 0.56 0.58 32.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 28/05/07 28/02/07 29/11/06 08/09/06 31/05/06 -
Price 0.82 0.81 0.70 0.78 0.52 0.46 0.44 -
P/RPS 1.23 1.87 3.45 1.03 0.95 1.26 2.61 -39.41%
P/EPS 11.20 17.12 30.97 10.50 10.81 14.38 2.65 161.17%
EY 8.93 5.84 3.23 9.52 9.25 6.96 37.71 -61.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.91 0.80 0.92 0.65 0.58 0.58 34.98%

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