[UNIMECH] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -27.51%
YoY- -30.3%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 86,291 90,327 91,031 86,340 84,769 78,499 73,109 11.69%
PBT 7,761 8,134 7,277 7,944 10,894 12,936 12,302 -26.46%
Tax -2,815 -2,856 -2,688 -2,735 -3,895 -4,378 -4,186 -23.26%
NP 4,946 5,278 4,589 5,209 6,999 8,558 8,116 -28.14%
-
NP to SH 4,946 5,278 4,589 5,209 7,186 8,810 8,368 -29.59%
-
Tax Rate 36.27% 35.11% 36.94% 34.43% 35.75% 33.84% 34.03% -
Total Cost 81,345 85,049 86,442 81,131 77,770 69,941 64,993 16.15%
-
Net Worth 67,226 65,988 60,595 60,285 88,751 86,916 55,343 13.85%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 67,226 65,988 60,595 60,285 88,751 86,916 55,343 13.85%
NOSH 67,226 65,988 60,595 60,285 60,374 60,358 55,343 13.85%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 5.73% 5.84% 5.04% 6.03% 8.26% 10.90% 11.10% -
ROE 7.36% 8.00% 7.57% 8.64% 8.10% 10.14% 15.12% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 128.36 136.88 150.23 143.22 140.40 130.05 132.10 -1.89%
EPS 7.36 8.00 7.57 8.64 11.90 14.60 15.12 -38.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.47 1.44 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 60,285
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 54.35 56.89 57.34 54.38 53.39 49.44 46.05 11.69%
EPS 3.12 3.32 2.89 3.28 4.53 5.55 5.27 -29.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4234 0.4156 0.3817 0.3797 0.559 0.5474 0.3486 13.85%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.59 0.67 0.70 0.73 0.68 0.53 0.54 -
P/RPS 0.46 0.49 0.47 0.51 0.48 0.41 0.41 7.98%
P/EPS 8.02 8.38 9.24 8.45 5.71 3.63 3.57 71.61%
EY 12.47 11.94 10.82 11.84 17.50 27.54 28.00 -41.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.67 0.70 0.73 0.46 0.37 0.54 6.08%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 31/05/04 30/03/04 28/11/03 29/08/03 30/05/03 03/04/03 -
Price 0.54 0.57 0.67 0.75 0.69 0.60 0.54 -
P/RPS 0.42 0.42 0.45 0.52 0.49 0.46 0.41 1.62%
P/EPS 7.34 7.13 8.85 8.68 5.80 4.11 3.57 61.76%
EY 13.62 14.03 11.30 11.52 17.25 24.33 28.00 -38.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.67 0.75 0.47 0.42 0.54 0.00%

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