[UNIMECH] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 15.01%
YoY- -40.09%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 85,532 85,384 86,291 90,327 91,031 86,340 84,769 0.59%
PBT 8,178 9,098 7,761 8,134 7,277 7,944 10,894 -17.32%
Tax -2,752 -3,325 -2,815 -2,856 -2,688 -2,735 -3,895 -20.58%
NP 5,426 5,773 4,946 5,278 4,589 5,209 6,999 -15.54%
-
NP to SH 5,426 5,773 4,946 5,278 4,589 5,209 7,186 -17.00%
-
Tax Rate 33.65% 36.55% 36.27% 35.11% 36.94% 34.43% 35.75% -
Total Cost 80,106 79,611 81,345 85,049 86,442 81,131 77,770 1.98%
-
Net Worth 98,550 97,297 67,226 65,988 60,595 60,285 88,751 7.19%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 98,550 97,297 67,226 65,988 60,595 60,285 88,751 7.19%
NOSH 135,000 133,944 67,226 65,988 60,595 60,285 60,374 70.58%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 6.34% 6.76% 5.73% 5.84% 5.04% 6.03% 8.26% -
ROE 5.51% 5.93% 7.36% 8.00% 7.57% 8.64% 8.10% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 63.36 63.75 128.36 136.88 150.23 143.22 140.40 -41.02%
EPS 4.02 4.31 7.36 8.00 7.57 8.64 11.90 -51.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.7264 1.00 1.00 1.00 1.00 1.47 -37.15%
Adjusted Per Share Value based on latest NOSH - 65,988
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 53.87 53.78 54.35 56.89 57.34 54.38 53.39 0.59%
EPS 3.42 3.64 3.12 3.32 2.89 3.28 4.53 -17.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6207 0.6128 0.4234 0.4156 0.3817 0.3797 0.559 7.19%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.57 0.53 0.59 0.67 0.70 0.73 0.68 -
P/RPS 0.90 0.83 0.46 0.49 0.47 0.51 0.48 51.76%
P/EPS 14.18 12.30 8.02 8.38 9.24 8.45 5.71 82.87%
EY 7.05 8.13 12.47 11.94 10.82 11.84 17.50 -45.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.73 0.59 0.67 0.70 0.73 0.46 41.96%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 08/03/05 04/02/05 27/08/04 31/05/04 30/03/04 28/11/03 29/08/03 -
Price 0.52 0.56 0.54 0.57 0.67 0.75 0.69 -
P/RPS 0.82 0.88 0.42 0.42 0.45 0.52 0.49 40.73%
P/EPS 12.94 12.99 7.34 7.13 8.85 8.68 5.80 70.32%
EY 7.73 7.70 13.62 14.03 11.30 11.52 17.25 -41.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.77 0.54 0.57 0.67 0.75 0.47 31.49%

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