[UNIMECH] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 4.9%
YoY- 34.7%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 144,542 113,924 128,338 106,116 98,138 89,420 77,066 11.04%
PBT 23,292 18,850 21,072 17,568 12,784 11,008 11,446 12.56%
Tax -5,884 -4,952 -6,230 -5,706 -3,680 -3,096 -3,838 7.37%
NP 17,408 13,898 14,842 11,862 9,104 7,912 7,608 14.78%
-
NP to SH 15,764 12,728 13,614 11,598 8,610 7,576 7,608 12.90%
-
Tax Rate 25.26% 26.27% 29.57% 32.48% 28.79% 28.12% 33.53% -
Total Cost 127,134 100,026 113,496 94,254 89,034 81,508 69,458 10.59%
-
Net Worth 158,854 134,173 123,315 109,114 106,279 100,744 97,931 8.39%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - 9,865 - - - - -
Div Payout % - - 72.46% - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 158,854 134,173 123,315 109,114 106,279 100,744 97,931 8.39%
NOSH 134,965 123,094 123,315 122,600 134,531 134,326 66,619 12.48%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 12.04% 12.20% 11.56% 11.18% 9.28% 8.85% 9.87% -
ROE 9.92% 9.49% 11.04% 10.63% 8.10% 7.52% 7.77% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 107.10 92.55 104.07 86.55 72.95 66.57 115.68 -1.27%
EPS 11.68 10.34 11.04 9.46 6.40 5.64 11.42 0.37%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 1.177 1.09 1.00 0.89 0.79 0.75 1.47 -3.63%
Adjusted Per Share Value based on latest NOSH - 122,874
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 91.04 71.75 80.83 66.84 61.81 56.32 48.54 11.04%
EPS 9.93 8.02 8.57 7.30 5.42 4.77 4.79 12.91%
DPS 0.00 0.00 6.21 0.00 0.00 0.00 0.00 -
NAPS 1.0005 0.8451 0.7767 0.6873 0.6694 0.6345 0.6168 8.39%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.78 0.78 0.75 0.79 0.44 0.44 0.59 -
P/RPS 0.73 0.84 0.72 0.91 0.60 0.66 0.51 6.15%
P/EPS 6.68 7.54 6.79 8.35 6.88 7.80 5.17 4.36%
EY 14.97 13.26 14.72 11.97 14.55 12.82 19.36 -4.19%
DY 0.00 0.00 10.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.72 0.75 0.89 0.56 0.59 0.40 8.70%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 26/08/09 28/08/08 29/08/07 08/09/06 29/08/05 27/08/04 -
Price 0.86 0.77 0.72 0.81 0.46 0.40 0.54 -
P/RPS 0.80 0.83 0.69 0.94 0.63 0.60 0.47 9.26%
P/EPS 7.36 7.45 6.52 8.56 7.19 7.09 4.73 7.64%
EY 13.58 13.43 15.33 11.68 13.91 14.10 21.15 -7.11%
DY 0.00 0.00 11.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.71 0.72 0.91 0.58 0.53 0.37 11.98%

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