[UNIMECH] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
04-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -7.75%
YoY- 29.05%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 108,998 97,852 92,009 80,737 88,266 70,625 65,842 8.76%
PBT 17,078 13,037 9,633 10,769 8,341 14,152 12,229 5.72%
Tax -4,938 -3,997 -3,012 -3,750 -2,902 -4,836 -3,880 4.09%
NP 12,140 9,040 6,621 7,018 5,438 9,316 8,349 6.43%
-
NP to SH 12,002 8,589 7,120 7,018 5,438 9,652 8,349 6.23%
-
Tax Rate 28.91% 30.66% 31.27% 34.82% 34.79% 34.17% 31.73% -
Total Cost 96,858 88,812 85,388 73,718 82,828 61,309 57,493 9.07%
-
Net Worth 110,680 107,143 99,536 97,049 86,889 79,732 73,544 7.04%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 110,680 107,143 99,536 97,049 86,889 79,732 73,544 7.04%
NOSH 122,978 133,929 134,508 133,604 60,340 57,361 41,008 20.07%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 11.14% 9.24% 7.20% 8.69% 6.16% 13.19% 12.68% -
ROE 10.84% 8.02% 7.15% 7.23% 6.26% 12.11% 11.35% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 88.63 73.06 68.40 60.43 146.28 123.12 160.56 -9.42%
EPS 9.76 6.41 5.29 5.25 9.01 16.83 20.36 -11.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.80 0.74 0.7264 1.44 1.39 1.7934 -10.85%
Adjusted Per Share Value based on latest NOSH - 133,944
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 68.65 61.63 57.95 50.85 55.59 44.48 41.47 8.75%
EPS 7.56 5.41 4.48 4.42 3.43 6.08 5.26 6.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6971 0.6748 0.6269 0.6113 0.5473 0.5022 0.4632 7.04%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.79 0.46 0.43 0.53 0.73 0.62 1.04 -
P/RPS 0.89 0.63 0.63 0.88 0.50 0.50 0.65 5.37%
P/EPS 8.09 7.17 8.12 10.09 8.10 3.68 5.11 7.95%
EY 12.35 13.94 12.31 9.91 12.35 27.14 19.58 -7.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.58 0.58 0.73 0.51 0.45 0.58 7.19%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 29/11/06 30/11/05 04/02/05 28/11/03 29/11/02 23/11/01 -
Price 0.82 0.52 0.41 0.56 0.75 0.60 1.20 -
P/RPS 0.93 0.71 0.60 0.93 0.51 0.49 0.75 3.64%
P/EPS 8.40 8.11 7.75 10.66 8.32 3.57 5.89 6.09%
EY 11.90 12.33 12.91 9.38 12.02 28.04 16.97 -5.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.65 0.55 0.77 0.52 0.43 0.67 5.23%

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