[UNIMECH] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 9.98%
YoY- 37.69%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 28,245 24,813 26,263 24,320 26,480 22,589 25,134 8.11%
PBT 4,904 3,880 4,509 3,386 3,157 3,235 1,729 100.75%
Tax -1,793 -1,060 -938 -1,158 -1,036 -804 -723 83.52%
NP 3,111 2,820 3,571 2,228 2,121 2,431 1,006 112.69%
-
NP to SH 3,035 2,764 3,368 2,137 1,943 2,268 457 254.54%
-
Tax Rate 36.56% 27.32% 20.80% 34.20% 32.82% 24.85% 41.82% -
Total Cost 25,134 21,993 22,692 22,092 24,359 20,158 24,128 2.76%
-
Net Worth 109,358 106,401 107,968 106,186 105,859 101,992 101,705 4.96%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 109,358 106,401 107,968 106,186 105,859 101,992 101,705 4.96%
NOSH 122,874 122,300 127,021 132,732 133,999 134,201 133,823 -5.54%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.01% 11.37% 13.60% 9.16% 8.01% 10.76% 4.00% -
ROE 2.78% 2.60% 3.12% 2.01% 1.84% 2.22% 0.45% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 22.99 20.29 20.68 18.32 19.76 16.83 18.78 14.47%
EPS 2.47 2.26 2.65 1.61 1.45 1.69 0.34 276.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.87 0.85 0.80 0.79 0.76 0.76 11.13%
Adjusted Per Share Value based on latest NOSH - 132,732
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 17.79 15.63 16.54 15.32 16.68 14.23 15.83 8.11%
EPS 1.91 1.74 2.12 1.35 1.22 1.43 0.29 252.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6888 0.6702 0.68 0.6688 0.6668 0.6424 0.6406 4.96%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.79 0.77 0.55 0.46 0.44 0.44 0.43 -
P/RPS 3.44 3.80 2.66 2.51 2.23 2.61 2.29 31.26%
P/EPS 31.98 34.07 20.74 28.57 30.34 26.04 125.92 -59.99%
EY 3.13 2.94 4.82 3.50 3.30 3.84 0.79 151.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.89 0.65 0.58 0.56 0.58 0.57 34.69%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 28/05/07 28/02/07 29/11/06 08/09/06 31/05/06 28/02/06 -
Price 0.81 0.70 0.78 0.52 0.46 0.44 0.44 -
P/RPS 3.52 3.45 3.77 2.84 2.33 2.61 2.34 31.38%
P/EPS 32.79 30.97 29.42 32.30 31.72 26.04 128.85 -59.94%
EY 3.05 3.23 3.40 3.10 3.15 3.84 0.78 148.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.80 0.92 0.65 0.58 0.58 0.58 35.13%

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