[UNIMECH] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -6.02%
YoY- 1.44%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 131,724 108,998 97,852 92,009 80,737 88,266 70,625 10.93%
PBT 21,485 17,078 13,037 9,633 10,769 8,341 14,152 7.19%
Tax -6,732 -4,938 -3,997 -3,012 -3,750 -2,902 -4,836 5.66%
NP 14,753 12,140 9,040 6,621 7,018 5,438 9,316 7.95%
-
NP to SH 13,536 12,002 8,589 7,120 7,018 5,438 9,652 5.79%
-
Tax Rate 31.33% 28.91% 30.66% 31.27% 34.82% 34.79% 34.17% -
Total Cost 116,970 96,858 88,812 85,388 73,718 82,828 61,309 11.35%
-
Net Worth 124,435 110,680 107,143 99,536 97,049 86,889 79,732 7.69%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 124,435 110,680 107,143 99,536 97,049 86,889 79,732 7.69%
NOSH 123,203 122,978 133,929 134,508 133,604 60,340 57,361 13.57%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 11.20% 11.14% 9.24% 7.20% 8.69% 6.16% 13.19% -
ROE 10.88% 10.84% 8.02% 7.15% 7.23% 6.26% 12.11% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 106.92 88.63 73.06 68.40 60.43 146.28 123.12 -2.32%
EPS 10.99 9.76 6.41 5.29 5.25 9.01 16.83 -6.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.90 0.80 0.74 0.7264 1.44 1.39 -5.17%
Adjusted Per Share Value based on latest NOSH - 134,956
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 82.97 68.65 61.63 57.95 50.85 55.59 44.48 10.93%
EPS 8.53 7.56 5.41 4.48 4.42 3.43 6.08 5.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7838 0.6971 0.6748 0.6269 0.6113 0.5473 0.5022 7.69%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.72 0.79 0.46 0.43 0.53 0.73 0.62 -
P/RPS 0.67 0.89 0.63 0.63 0.88 0.50 0.50 4.99%
P/EPS 6.55 8.09 7.17 8.12 10.09 8.10 3.68 10.07%
EY 15.26 12.35 13.94 12.31 9.91 12.35 27.14 -9.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.88 0.58 0.58 0.73 0.51 0.45 7.88%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 28/11/07 29/11/06 30/11/05 04/02/05 28/11/03 29/11/02 -
Price 0.68 0.82 0.52 0.41 0.56 0.75 0.60 -
P/RPS 0.64 0.93 0.71 0.60 0.93 0.51 0.49 4.54%
P/EPS 6.19 8.40 8.11 7.75 10.66 8.32 3.57 9.59%
EY 16.16 11.90 12.33 12.91 9.38 12.02 28.04 -8.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.91 0.65 0.55 0.77 0.52 0.43 7.66%

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