[UNIMECH] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -12.36%
YoY- -0.42%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 128,338 106,116 98,138 89,420 77,066 86,546 63,226 12.51%
PBT 21,072 17,568 12,784 11,008 11,446 10,478 13,294 7.97%
Tax -6,230 -5,706 -3,680 -3,096 -3,838 -3,586 -4,166 6.93%
NP 14,842 11,862 9,104 7,912 7,608 6,892 9,128 8.43%
-
NP to SH 13,614 11,598 8,610 7,576 7,608 6,892 9,128 6.88%
-
Tax Rate 29.57% 32.48% 28.79% 28.12% 33.53% 34.22% 31.34% -
Total Cost 113,496 94,254 89,034 81,508 69,458 79,654 54,098 13.13%
-
Net Worth 123,315 109,114 106,279 100,744 97,931 88,714 81,292 7.18%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 9,865 - - - - - - -
Div Payout % 72.46% - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 123,315 109,114 106,279 100,744 97,931 88,714 81,292 7.18%
NOSH 123,315 122,600 134,531 134,326 66,619 60,350 58,066 13.36%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 11.56% 11.18% 9.28% 8.85% 9.87% 7.96% 14.44% -
ROE 11.04% 10.63% 8.10% 7.52% 7.77% 7.77% 11.23% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 104.07 86.55 72.95 66.57 115.68 143.41 108.89 -0.75%
EPS 11.04 9.46 6.40 5.64 11.42 11.42 15.72 -5.71%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.89 0.79 0.75 1.47 1.47 1.40 -5.44%
Adjusted Per Share Value based on latest NOSH - 134,462
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 80.83 66.84 61.81 56.32 48.54 54.51 39.82 12.51%
EPS 8.57 7.30 5.42 4.77 4.79 4.34 5.75 6.87%
DPS 6.21 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7767 0.6873 0.6694 0.6345 0.6168 0.5588 0.512 7.18%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.75 0.79 0.44 0.44 0.59 0.68 0.70 -
P/RPS 0.72 0.91 0.60 0.66 0.51 0.47 0.64 1.98%
P/EPS 6.79 8.35 6.88 7.80 5.17 5.95 4.45 7.28%
EY 14.72 11.97 14.55 12.82 19.36 16.79 22.46 -6.79%
DY 10.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.89 0.56 0.59 0.40 0.46 0.50 6.98%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 29/08/07 08/09/06 29/08/05 27/08/04 29/08/03 28/08/02 -
Price 0.72 0.81 0.46 0.40 0.54 0.69 0.70 -
P/RPS 0.69 0.94 0.63 0.60 0.47 0.48 0.64 1.26%
P/EPS 6.52 8.56 7.19 7.09 4.73 6.04 4.45 6.56%
EY 15.33 11.68 13.91 14.10 21.15 16.55 22.46 -6.16%
DY 11.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.91 0.58 0.53 0.37 0.47 0.50 6.25%

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