[UNIMECH] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 10.3%
YoY- 31.22%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 84,769 78,499 73,109 72,622 69,934 70,055 69,034 14.71%
PBT 10,894 12,936 12,302 11,311 10,045 8,677 9,869 6.82%
Tax -3,895 -4,378 -4,186 -4,090 -3,335 -3,101 -3,375 10.05%
NP 6,999 8,558 8,116 7,221 6,710 5,576 6,494 5.13%
-
NP to SH 7,186 8,810 8,368 7,473 6,775 5,576 6,494 7.00%
-
Tax Rate 35.75% 33.84% 34.03% 36.16% 33.20% 35.74% 34.20% -
Total Cost 77,770 69,941 64,993 65,401 63,224 64,479 62,540 15.68%
-
Net Worth 88,751 86,916 55,343 82,828 81,321 69,328 73,640 13.28%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 88,751 86,916 55,343 82,828 81,321 69,328 73,640 13.28%
NOSH 60,374 60,358 55,343 59,589 58,086 52,087 41,052 29.41%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 8.26% 10.90% 11.10% 9.94% 9.59% 7.96% 9.41% -
ROE 8.10% 10.14% 15.12% 9.02% 8.33% 8.04% 8.82% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 140.40 130.05 132.10 121.87 120.40 134.50 168.16 -11.36%
EPS 11.90 14.60 15.12 12.54 11.66 10.71 15.82 -17.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.44 1.00 1.39 1.40 1.331 1.7938 -12.46%
Adjusted Per Share Value based on latest NOSH - 59,589
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 53.39 49.44 46.05 45.74 44.05 44.12 43.48 14.71%
EPS 4.53 5.55 5.27 4.71 4.27 3.51 4.09 7.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.559 0.5474 0.3486 0.5217 0.5122 0.4367 0.4638 13.29%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.68 0.53 0.54 0.62 0.70 0.71 1.08 -
P/RPS 0.48 0.41 0.41 0.51 0.58 0.53 0.64 -17.49%
P/EPS 5.71 3.63 3.57 4.94 6.00 6.63 6.83 -11.28%
EY 17.50 27.54 28.00 20.23 16.66 15.08 14.65 12.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.37 0.54 0.45 0.50 0.53 0.60 -16.27%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 03/04/03 29/11/02 28/08/02 31/05/02 28/02/02 -
Price 0.69 0.60 0.54 0.60 0.70 0.70 0.66 -
P/RPS 0.49 0.46 0.41 0.49 0.58 0.52 0.39 16.48%
P/EPS 5.80 4.11 3.57 4.78 6.00 6.54 4.17 24.67%
EY 17.25 24.33 28.00 20.90 16.66 15.29 23.97 -19.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.42 0.54 0.43 0.50 0.53 0.37 17.34%

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