[UNIMECH] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 21.5%
YoY- 8.3%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 78,499 73,109 72,622 69,934 70,055 69,034 69,681 8.27%
PBT 12,936 12,302 11,311 10,045 8,677 9,869 8,706 30.24%
Tax -4,378 -4,186 -4,090 -3,335 -3,101 -3,375 -2,446 47.46%
NP 8,558 8,116 7,221 6,710 5,576 6,494 6,260 23.20%
-
NP to SH 8,810 8,368 7,473 6,775 5,576 6,494 5,695 33.79%
-
Tax Rate 33.84% 34.03% 36.16% 33.20% 35.74% 34.20% 28.10% -
Total Cost 69,941 64,993 65,401 63,224 64,479 62,540 63,421 6.74%
-
Net Worth 86,916 55,343 82,828 81,321 69,328 73,640 73,464 11.87%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 86,916 55,343 82,828 81,321 69,328 73,640 73,464 11.87%
NOSH 60,358 55,343 59,589 58,086 52,087 41,052 40,963 29.51%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 10.90% 11.10% 9.94% 9.59% 7.96% 9.41% 8.98% -
ROE 10.14% 15.12% 9.02% 8.33% 8.04% 8.82% 7.75% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 130.05 132.10 121.87 120.40 134.50 168.16 170.10 -16.40%
EPS 14.60 15.12 12.54 11.66 10.71 15.82 13.90 3.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.00 1.39 1.40 1.331 1.7938 1.7934 -13.62%
Adjusted Per Share Value based on latest NOSH - 58,086
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 49.44 46.05 45.74 44.05 44.12 43.48 43.89 8.26%
EPS 5.55 5.27 4.71 4.27 3.51 4.09 3.59 33.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5474 0.3486 0.5217 0.5122 0.4367 0.4638 0.4627 11.87%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.53 0.54 0.62 0.70 0.71 1.08 1.04 -
P/RPS 0.41 0.41 0.51 0.58 0.53 0.64 0.61 -23.28%
P/EPS 3.63 3.57 4.94 6.00 6.63 6.83 7.48 -38.27%
EY 27.54 28.00 20.23 16.66 15.08 14.65 13.37 61.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.54 0.45 0.50 0.53 0.60 0.58 -25.91%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 03/04/03 29/11/02 28/08/02 31/05/02 28/02/02 23/11/01 -
Price 0.60 0.54 0.60 0.70 0.70 0.66 1.20 -
P/RPS 0.46 0.41 0.49 0.58 0.52 0.39 0.71 -25.14%
P/EPS 4.11 3.57 4.78 6.00 6.54 4.17 8.63 -39.04%
EY 24.33 28.00 20.90 16.66 15.29 23.97 11.59 64.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.54 0.43 0.50 0.53 0.37 0.67 -26.77%

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