[UNIMECH] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -26.12%
YoY- -47.93%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 99,652 94,141 88,852 89,007 70,294 69,035 65,321 7.28%
PBT 14,287 8,954 6,822 6,436 10,561 9,870 10,481 5.29%
Tax -3,936 -2,982 -2,265 -2,418 -2,844 -3,373 -3,366 2.64%
NP 10,351 5,972 4,557 4,018 7,717 6,497 7,115 6.44%
-
NP to SH 9,810 5,797 4,557 4,018 7,717 6,497 7,115 5.49%
-
Tax Rate 27.55% 33.30% 33.20% 37.57% 26.93% 34.17% 32.12% -
Total Cost 89,301 88,169 84,295 84,989 62,577 62,538 58,206 7.39%
-
Net Worth 112,258 102,150 97,801 43,579 81,625 73,528 57,763 11.70%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - 1,513 2,283 - - -
Div Payout % - - - 37.66% 29.59% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 112,258 102,150 97,801 43,579 81,625 73,528 57,763 11.70%
NOSH 132,068 134,408 133,975 60,527 57,080 40,990 34,589 25.00%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 10.39% 6.34% 5.13% 4.51% 10.98% 9.41% 10.89% -
ROE 8.74% 5.67% 4.66% 9.22% 9.45% 8.84% 12.32% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 75.45 70.04 66.32 147.05 123.15 168.42 188.85 -14.17%
EPS 7.43 4.31 4.05 3.32 13.24 15.85 20.57 -15.60%
DPS 0.00 0.00 0.00 2.50 4.00 0.00 0.00 -
NAPS 0.85 0.76 0.73 0.72 1.43 1.7938 1.67 -10.64%
Adjusted Per Share Value based on latest NOSH - 60,595
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 62.77 59.29 55.96 56.06 44.27 43.48 41.14 7.29%
EPS 6.18 3.65 2.87 2.53 4.86 4.09 4.48 5.50%
DPS 0.00 0.00 0.00 0.95 1.44 0.00 0.00 -
NAPS 0.7071 0.6434 0.616 0.2745 0.5141 0.4631 0.3638 11.70%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.55 0.43 0.57 0.70 0.54 1.08 1.30 -
P/RPS 0.73 0.61 0.86 0.48 0.44 0.64 0.69 0.94%
P/EPS 7.40 9.97 16.76 10.54 3.99 6.81 6.32 2.66%
EY 13.51 10.03 5.97 9.48 25.04 14.68 15.82 -2.59%
DY 0.00 0.00 0.00 3.57 7.41 0.00 0.00 -
P/NAPS 0.65 0.57 0.78 0.97 0.38 0.60 0.78 -2.99%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 08/03/05 30/03/04 03/04/03 28/02/02 27/02/01 -
Price 0.78 0.44 0.52 0.67 0.54 0.66 1.16 -
P/RPS 1.03 0.63 0.78 0.46 0.44 0.39 0.61 9.11%
P/EPS 10.50 10.20 15.29 10.09 3.99 4.16 5.64 10.90%
EY 9.52 9.80 6.54 9.91 25.04 24.02 17.73 -9.84%
DY 0.00 0.00 0.00 3.73 7.41 0.00 0.00 -
P/NAPS 0.92 0.58 0.71 0.93 0.38 0.37 0.69 4.90%

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