[UNIMECH] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -17.93%
YoY- 21.87%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 29,795 28,691 28,245 24,813 26,263 24,320 26,480 8.15%
PBT 5,608 4,025 4,904 3,880 4,509 3,386 3,157 46.52%
Tax -757 -851 -1,793 -1,060 -938 -1,158 -1,036 -18.82%
NP 4,851 3,174 3,111 2,820 3,571 2,228 2,121 73.32%
-
NP to SH 5,251 3,203 3,035 2,764 3,368 2,137 1,943 93.66%
-
Tax Rate 13.50% 21.14% 36.56% 27.32% 20.80% 34.20% 32.82% -
Total Cost 24,944 25,517 25,134 21,993 22,692 22,092 24,359 1.59%
-
Net Worth 116,467 110,873 109,358 106,401 107,968 106,186 105,859 6.55%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 116,467 110,873 109,358 106,401 107,968 106,186 105,859 6.55%
NOSH 123,901 123,192 122,874 122,300 127,021 132,732 133,999 -5.07%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 16.28% 11.06% 11.01% 11.37% 13.60% 9.16% 8.01% -
ROE 4.51% 2.89% 2.78% 2.60% 3.12% 2.01% 1.84% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 24.05 23.29 22.99 20.29 20.68 18.32 19.76 13.95%
EPS 4.36 2.60 2.47 2.26 2.65 1.61 1.45 107.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.90 0.89 0.87 0.85 0.80 0.79 12.25%
Adjusted Per Share Value based on latest NOSH - 122,300
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 20.31 19.56 19.25 16.91 17.90 16.58 18.05 8.15%
EPS 3.58 2.18 2.07 1.88 2.30 1.46 1.32 94.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7938 0.7557 0.7454 0.7252 0.7359 0.7238 0.7215 6.55%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.83 0.79 0.79 0.77 0.55 0.46 0.44 -
P/RPS 3.45 3.39 3.44 3.80 2.66 2.51 2.23 33.65%
P/EPS 19.58 30.38 31.98 34.07 20.74 28.57 30.34 -25.26%
EY 5.11 3.29 3.13 2.94 4.82 3.50 3.30 33.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.88 0.89 0.89 0.65 0.58 0.56 35.05%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 28/11/07 29/08/07 28/05/07 28/02/07 29/11/06 08/09/06 -
Price 0.81 0.82 0.81 0.70 0.78 0.52 0.46 -
P/RPS 3.37 3.52 3.52 3.45 3.77 2.84 2.33 27.80%
P/EPS 19.11 31.54 32.79 30.97 29.42 32.30 31.72 -28.60%
EY 5.23 3.17 3.05 3.23 3.40 3.10 3.15 40.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.91 0.91 0.80 0.92 0.65 0.58 29.93%

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