[UNIMECH] QoQ TTM Result on 31-Dec-2002 [#4]

Announcement Date
03-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 11.98%
YoY- 28.86%
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 86,340 84,769 78,499 73,109 72,622 69,934 70,055 14.93%
PBT 7,944 10,894 12,936 12,302 11,311 10,045 8,677 -5.70%
Tax -2,735 -3,895 -4,378 -4,186 -4,090 -3,335 -3,101 -8.02%
NP 5,209 6,999 8,558 8,116 7,221 6,710 5,576 -4.43%
-
NP to SH 5,209 7,186 8,810 8,368 7,473 6,775 5,576 -4.43%
-
Tax Rate 34.43% 35.75% 33.84% 34.03% 36.16% 33.20% 35.74% -
Total Cost 81,131 77,770 69,941 64,993 65,401 63,224 64,479 16.53%
-
Net Worth 60,285 88,751 86,916 55,343 82,828 81,321 69,328 -8.88%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 60,285 88,751 86,916 55,343 82,828 81,321 69,328 -8.88%
NOSH 60,285 60,374 60,358 55,343 59,589 58,086 52,087 10.22%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 6.03% 8.26% 10.90% 11.10% 9.94% 9.59% 7.96% -
ROE 8.64% 8.10% 10.14% 15.12% 9.02% 8.33% 8.04% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 143.22 140.40 130.05 132.10 121.87 120.40 134.50 4.27%
EPS 8.64 11.90 14.60 15.12 12.54 11.66 10.71 -13.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.47 1.44 1.00 1.39 1.40 1.331 -17.34%
Adjusted Per Share Value based on latest NOSH - 55,343
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 54.38 53.39 49.44 46.05 45.74 44.05 44.12 14.94%
EPS 3.28 4.53 5.55 5.27 4.71 4.27 3.51 -4.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3797 0.559 0.5474 0.3486 0.5217 0.5122 0.4367 -8.89%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.73 0.68 0.53 0.54 0.62 0.70 0.71 -
P/RPS 0.51 0.48 0.41 0.41 0.51 0.58 0.53 -2.52%
P/EPS 8.45 5.71 3.63 3.57 4.94 6.00 6.63 17.53%
EY 11.84 17.50 27.54 28.00 20.23 16.66 15.08 -14.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.46 0.37 0.54 0.45 0.50 0.53 23.76%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 30/05/03 03/04/03 29/11/02 28/08/02 31/05/02 -
Price 0.75 0.69 0.60 0.54 0.60 0.70 0.70 -
P/RPS 0.52 0.49 0.46 0.41 0.49 0.58 0.52 0.00%
P/EPS 8.68 5.80 4.11 3.57 4.78 6.00 6.54 20.74%
EY 11.52 17.25 24.33 28.00 20.90 16.66 15.29 -17.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.47 0.42 0.54 0.43 0.50 0.53 26.01%

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