[UNIMECH] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 9.43%
YoY- 81.78%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 122,655 117,943 111,544 108,012 103,641 101,876 99,652 14.86%
PBT 20,169 19,507 18,417 17,318 16,679 14,932 14,287 25.86%
Tax -4,723 -4,767 -4,461 -4,642 -4,949 -4,192 -3,936 12.93%
NP 15,446 14,740 13,956 12,676 11,730 10,740 10,351 30.61%
-
NP to SH 15,261 14,776 14,253 12,370 11,304 10,212 9,716 35.16%
-
Tax Rate 23.42% 24.44% 24.22% 26.80% 29.67% 28.07% 27.55% -
Total Cost 107,209 103,203 97,588 95,336 91,911 91,136 89,301 12.97%
-
Net Worth 123,076 119,864 116,467 110,873 109,358 0 107,968 9.13%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 4,942 4,942 - - - - - -
Div Payout % 32.39% 33.45% - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 123,076 119,864 116,467 110,873 109,358 0 107,968 9.13%
NOSH 123,076 123,571 123,901 123,192 122,874 122,300 127,021 -2.08%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 12.59% 12.50% 12.51% 11.74% 11.32% 10.54% 10.39% -
ROE 12.40% 12.33% 12.24% 11.16% 10.34% 0.00% 9.00% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 99.66 95.45 90.03 87.68 84.35 83.30 78.45 17.31%
EPS 12.40 11.96 11.50 10.04 9.20 8.35 7.65 38.02%
DPS 4.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.97 0.94 0.90 0.89 0.00 0.85 11.45%
Adjusted Per Share Value based on latest NOSH - 123,192
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 83.60 80.39 76.03 73.62 70.64 69.44 67.92 14.86%
EPS 10.40 10.07 9.71 8.43 7.70 6.96 6.62 35.17%
DPS 3.37 3.37 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8389 0.817 0.7938 0.7557 0.7454 0.00 0.7359 9.13%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.75 0.80 0.83 0.79 0.79 0.77 0.55 -
P/RPS 0.75 0.84 0.92 0.90 0.94 0.92 0.70 4.71%
P/EPS 6.05 6.69 7.22 7.87 8.59 9.22 7.19 -10.88%
EY 16.53 14.95 13.86 12.71 11.65 10.84 13.91 12.20%
DY 5.33 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.82 0.88 0.88 0.89 0.00 0.65 10.01%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 28/05/08 29/02/08 28/11/07 29/08/07 28/05/07 28/02/07 -
Price 0.72 0.79 0.81 0.82 0.81 0.70 0.78 -
P/RPS 0.72 0.83 0.90 0.94 0.96 0.84 0.99 -19.14%
P/EPS 5.81 6.61 7.04 8.17 8.80 8.38 10.20 -31.30%
EY 17.22 15.14 14.20 12.25 11.36 11.93 9.81 45.56%
DY 5.56 5.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.81 0.86 0.91 0.91 0.00 0.92 -15.08%

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