[UNIMECH] QoQ TTM Result on 30-Sep-2005 [#3]

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 1.7%
YoY- -4.69%
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 98,500 91,867 94,141 93,986 91,709 91,173 85,532 9.89%
PBT 9,842 9,195 8,954 7,326 7,959 7,954 8,178 13.18%
Tax -3,274 -3,067 -3,096 -2,312 -2,495 -2,571 -2,752 12.31%
NP 6,568 6,128 5,858 5,014 5,464 5,383 5,426 13.61%
-
NP to SH 6,220 5,904 5,797 5,502 5,410 5,383 5,426 9.55%
-
Tax Rate 33.27% 33.36% 34.58% 31.56% 31.35% 32.32% 33.65% -
Total Cost 91,932 85,739 88,283 88,972 86,245 85,790 80,106 9.64%
-
Net Worth 105,859 101,992 101,705 99,867 100,847 99,325 98,550 4.89%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 105,859 101,992 101,705 99,867 100,847 99,325 98,550 4.89%
NOSH 133,999 134,201 133,823 134,956 134,462 134,223 135,000 -0.49%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.67% 6.67% 6.22% 5.33% 5.96% 5.90% 6.34% -
ROE 5.88% 5.79% 5.70% 5.51% 5.36% 5.42% 5.51% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 73.51 68.45 70.35 69.64 68.20 67.93 63.36 10.44%
EPS 4.64 4.40 4.33 4.08 4.02 4.01 4.02 10.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.76 0.76 0.74 0.75 0.74 0.73 5.42%
Adjusted Per Share Value based on latest NOSH - 134,956
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 62.04 57.86 59.29 59.20 57.76 57.43 53.87 9.89%
EPS 3.92 3.72 3.65 3.47 3.41 3.39 3.42 9.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6668 0.6424 0.6406 0.629 0.6352 0.6256 0.6207 4.90%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.44 0.44 0.43 0.43 0.44 0.48 0.57 -
P/RPS 0.60 0.64 0.61 0.62 0.65 0.71 0.90 -23.74%
P/EPS 9.48 10.00 9.93 10.55 10.94 11.97 14.18 -23.59%
EY 10.55 10.00 10.07 9.48 9.14 8.36 7.05 30.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.57 0.58 0.59 0.65 0.78 -19.86%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 08/09/06 31/05/06 28/02/06 30/11/05 29/08/05 31/05/05 08/03/05 -
Price 0.46 0.44 0.44 0.41 0.40 0.46 0.52 -
P/RPS 0.63 0.64 0.63 0.59 0.59 0.68 0.82 -16.15%
P/EPS 9.91 10.00 10.16 10.06 9.94 11.47 12.94 -16.33%
EY 10.09 10.00 9.85 9.94 10.06 8.72 7.73 19.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.58 0.55 0.53 0.62 0.71 -12.64%

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