[UNIMECH] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 0.5%
YoY- 9.38%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 91,867 94,141 93,986 91,709 91,173 85,532 85,384 5.00%
PBT 9,195 8,954 7,326 7,959 7,954 8,178 9,098 0.71%
Tax -3,067 -3,096 -2,312 -2,495 -2,571 -2,752 -3,325 -5.24%
NP 6,128 5,858 5,014 5,464 5,383 5,426 5,773 4.06%
-
NP to SH 5,904 5,797 5,502 5,410 5,383 5,426 5,773 1.50%
-
Tax Rate 33.36% 34.58% 31.56% 31.35% 32.32% 33.65% 36.55% -
Total Cost 85,739 88,283 88,972 86,245 85,790 80,106 79,611 5.07%
-
Net Worth 101,992 101,705 99,867 100,847 99,325 98,550 97,297 3.19%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 101,992 101,705 99,867 100,847 99,325 98,550 97,297 3.19%
NOSH 134,201 133,823 134,956 134,462 134,223 135,000 133,944 0.12%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 6.67% 6.22% 5.33% 5.96% 5.90% 6.34% 6.76% -
ROE 5.79% 5.70% 5.51% 5.36% 5.42% 5.51% 5.93% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 68.45 70.35 69.64 68.20 67.93 63.36 63.75 4.86%
EPS 4.40 4.33 4.08 4.02 4.01 4.02 4.31 1.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.76 0.74 0.75 0.74 0.73 0.7264 3.06%
Adjusted Per Share Value based on latest NOSH - 134,462
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 57.86 59.29 59.20 57.76 57.43 53.87 53.78 5.00%
EPS 3.72 3.65 3.47 3.41 3.39 3.42 3.64 1.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6424 0.6406 0.629 0.6352 0.6256 0.6207 0.6128 3.19%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.44 0.43 0.43 0.44 0.48 0.57 0.53 -
P/RPS 0.64 0.61 0.62 0.65 0.71 0.90 0.83 -15.92%
P/EPS 10.00 9.93 10.55 10.94 11.97 14.18 12.30 -12.90%
EY 10.00 10.07 9.48 9.14 8.36 7.05 8.13 14.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.58 0.59 0.65 0.78 0.73 -14.22%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 28/02/06 30/11/05 29/08/05 31/05/05 08/03/05 04/02/05 -
Price 0.44 0.44 0.41 0.40 0.46 0.52 0.56 -
P/RPS 0.64 0.63 0.59 0.59 0.68 0.82 0.88 -19.14%
P/EPS 10.00 10.16 10.06 9.94 11.47 12.94 12.99 -16.01%
EY 10.00 9.85 9.94 10.06 8.72 7.73 7.70 19.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.55 0.53 0.62 0.71 0.77 -17.22%

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