[UNIMECH] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 119.41%
YoY- 45.48%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 99,252 90,356 99,452 76,888 79,704 58,144 54,060 10.65%
PBT 15,520 12,940 11,976 12,872 9,444 6,908 11,676 4.85%
Tax -4,240 -3,216 -3,332 -4,056 -3,384 -2,616 -3,712 2.24%
NP 11,280 9,724 8,644 8,816 6,060 4,292 7,964 5.97%
-
NP to SH 11,056 89,072 8,644 8,816 6,060 4,292 7,964 5.61%
-
Tax Rate 27.32% 24.85% 27.82% 31.51% 35.83% 37.87% 31.79% -
Total Cost 87,972 80,632 90,808 68,072 73,644 53,852 46,096 11.36%
-
Net Worth 106,401 101,992 99,325 95,682 86,916 69,328 69,644 7.31%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 106,401 101,992 99,325 95,682 86,916 69,328 69,644 7.31%
NOSH 122,300 134,201 134,223 65,988 60,358 52,087 40,967 19.98%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 11.37% 10.76% 8.69% 11.47% 7.60% 7.38% 14.73% -
ROE 10.39% 87.33% 8.70% 9.21% 6.97% 6.19% 11.44% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 81.15 67.33 74.09 116.52 132.05 111.63 131.96 -7.78%
EPS 9.04 6.76 6.44 13.36 10.04 8.24 19.44 -11.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.76 0.74 1.45 1.44 1.331 1.70 -10.55%
Adjusted Per Share Value based on latest NOSH - 65,988
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 62.51 56.91 62.64 48.43 50.20 36.62 34.05 10.65%
EPS 6.96 56.10 5.44 5.55 3.82 2.70 5.02 5.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6702 0.6424 0.6256 0.6027 0.5474 0.4367 0.4387 7.31%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.77 0.44 0.48 0.67 0.53 0.71 1.17 -
P/RPS 0.95 0.65 0.65 0.58 0.40 0.64 0.89 1.09%
P/EPS 8.52 0.66 7.45 5.01 5.28 8.62 6.02 5.95%
EY 11.74 150.85 13.42 19.94 18.94 11.61 16.62 -5.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.58 0.65 0.46 0.37 0.53 0.69 4.33%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 09/07/01 -
Price 0.70 0.44 0.46 0.57 0.60 0.70 1.12 -
P/RPS 0.86 0.65 0.62 0.49 0.45 0.63 0.85 0.19%
P/EPS 7.74 0.66 7.14 4.27 5.98 8.50 5.76 5.04%
EY 12.91 150.85 14.00 23.44 16.73 11.77 17.36 -4.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.58 0.62 0.39 0.42 0.53 0.66 3.25%

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