[UNIMECH] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 1.85%
YoY- 9.68%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 99,652 98,523 98,500 91,867 94,141 93,986 91,709 5.67%
PBT 14,287 11,507 9,842 9,195 8,954 7,326 7,959 47.54%
Tax -3,936 -3,721 -3,274 -3,067 -3,096 -2,312 -2,495 35.40%
NP 10,351 7,786 6,568 6,128 5,858 5,014 5,464 52.92%
-
NP to SH 9,716 6,805 6,220 5,904 5,797 5,502 5,410 47.59%
-
Tax Rate 27.55% 32.34% 33.27% 33.36% 34.58% 31.56% 31.35% -
Total Cost 89,301 90,737 91,932 85,739 88,283 88,972 86,245 2.34%
-
Net Worth 107,968 106,186 105,859 101,992 101,705 99,867 100,847 4.64%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 107,968 106,186 105,859 101,992 101,705 99,867 100,847 4.64%
NOSH 127,021 132,732 133,999 134,201 133,823 134,956 134,462 -3.71%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 10.39% 7.90% 6.67% 6.67% 6.22% 5.33% 5.96% -
ROE 9.00% 6.41% 5.88% 5.79% 5.70% 5.51% 5.36% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 78.45 74.23 73.51 68.45 70.35 69.64 68.20 9.75%
EPS 7.65 5.13 4.64 4.40 4.33 4.08 4.02 53.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.80 0.79 0.76 0.76 0.74 0.75 8.67%
Adjusted Per Share Value based on latest NOSH - 134,201
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 67.92 67.15 67.14 62.62 64.17 64.06 62.51 5.67%
EPS 6.62 4.64 4.24 4.02 3.95 3.75 3.69 47.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7359 0.7238 0.7215 0.6952 0.6932 0.6807 0.6874 4.63%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.55 0.46 0.44 0.44 0.43 0.43 0.44 -
P/RPS 0.70 0.62 0.60 0.64 0.61 0.62 0.65 5.05%
P/EPS 7.19 8.97 9.48 10.00 9.93 10.55 10.94 -24.35%
EY 13.91 11.15 10.55 10.00 10.07 9.48 9.14 32.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.58 0.56 0.58 0.57 0.58 0.59 6.65%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 08/09/06 31/05/06 28/02/06 30/11/05 29/08/05 -
Price 0.78 0.52 0.46 0.44 0.44 0.41 0.40 -
P/RPS 0.99 0.70 0.63 0.64 0.63 0.59 0.59 41.07%
P/EPS 10.20 10.14 9.91 10.00 10.16 10.06 9.94 1.73%
EY 9.81 9.86 10.09 10.00 9.85 9.94 10.06 -1.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.65 0.58 0.58 0.58 0.55 0.53 44.29%

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