[UNIMECH] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 15.22%
YoY- 46.7%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 128,588 122,655 117,943 111,544 108,012 103,641 101,876 16.74%
PBT 21,722 20,169 19,507 18,417 17,318 16,679 14,932 28.29%
Tax -5,806 -4,723 -4,767 -4,461 -4,642 -4,949 -4,192 24.17%
NP 15,916 15,446 14,740 13,956 12,676 11,730 10,740 29.88%
-
NP to SH 15,403 15,261 14,776 14,253 12,370 11,304 10,212 31.42%
-
Tax Rate 26.73% 23.42% 24.44% 24.22% 26.80% 29.67% 28.07% -
Total Cost 112,672 107,209 103,203 97,588 95,336 91,911 91,136 15.14%
-
Net Worth 124,207 123,076 119,864 116,467 110,873 109,358 0 -
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 4,942 4,942 4,942 - - - - -
Div Payout % 32.09% 32.39% 33.45% - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 124,207 123,076 119,864 116,467 110,873 109,358 0 -
NOSH 122,977 123,076 123,571 123,901 123,192 122,874 122,300 0.36%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 12.38% 12.59% 12.50% 12.51% 11.74% 11.32% 10.54% -
ROE 12.40% 12.40% 12.33% 12.24% 11.16% 10.34% 0.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 104.56 99.66 95.45 90.03 87.68 84.35 83.30 16.31%
EPS 12.53 12.40 11.96 11.50 10.04 9.20 8.35 30.97%
DPS 4.00 4.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.00 0.97 0.94 0.90 0.89 0.00 -
Adjusted Per Share Value based on latest NOSH - 123,901
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 87.64 83.60 80.39 76.03 73.62 70.64 69.44 16.73%
EPS 10.50 10.40 10.07 9.71 8.43 7.70 6.96 31.44%
DPS 3.37 3.37 3.37 0.00 0.00 0.00 0.00 -
NAPS 0.8466 0.8389 0.817 0.7938 0.7557 0.7454 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.72 0.75 0.80 0.83 0.79 0.79 0.77 -
P/RPS 0.69 0.75 0.84 0.92 0.90 0.94 0.92 -17.40%
P/EPS 5.75 6.05 6.69 7.22 7.87 8.59 9.22 -26.94%
EY 17.40 16.53 14.95 13.86 12.71 11.65 10.84 36.97%
DY 5.56 5.33 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.82 0.88 0.88 0.89 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 28/08/08 28/05/08 29/02/08 28/11/07 29/08/07 28/05/07 -
Price 0.68 0.72 0.79 0.81 0.82 0.81 0.70 -
P/RPS 0.65 0.72 0.83 0.90 0.94 0.96 0.84 -15.67%
P/EPS 5.43 5.81 6.61 7.04 8.17 8.80 8.38 -25.05%
EY 18.42 17.22 15.14 14.20 12.25 11.36 11.93 33.48%
DY 5.88 5.56 5.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.72 0.81 0.86 0.91 0.91 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