[UNIMECH] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 72.6%
YoY- 10.39%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 53,058 49,069 44,710 38,533 43,273 31,613 30,713 9.53%
PBT 8,784 6,392 5,504 5,723 5,239 6,647 6,472 5.22%
Tax -2,853 -1,840 -1,548 -1,919 -1,793 -2,083 -2,123 5.04%
NP 5,931 4,552 3,956 3,804 3,446 4,564 4,349 5.30%
-
NP to SH 5,799 4,305 3,788 3,804 3,446 4,564 4,349 4.91%
-
Tax Rate 32.48% 28.79% 28.12% 33.53% 34.22% 31.34% 32.80% -
Total Cost 47,127 44,517 40,754 34,729 39,827 27,049 26,364 10.15%
-
Net Worth 109,114 106,279 100,744 97,931 88,714 81,292 71,321 7.34%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 109,114 106,279 100,744 97,931 88,714 81,292 71,321 7.34%
NOSH 122,600 134,531 134,326 66,619 60,350 58,066 40,989 20.02%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 11.18% 9.28% 8.85% 9.87% 7.96% 14.44% 14.16% -
ROE 5.31% 4.05% 3.76% 3.88% 3.88% 5.61% 6.10% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 43.28 36.47 33.28 57.84 71.70 54.44 74.93 -8.73%
EPS 4.73 3.20 2.82 5.71 5.71 7.86 10.61 -12.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.79 0.75 1.47 1.47 1.40 1.74 -10.56%
Adjusted Per Share Value based on latest NOSH - 67,226
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 33.42 30.91 28.16 24.27 27.26 19.91 19.34 9.54%
EPS 3.65 2.71 2.39 2.40 2.17 2.87 2.74 4.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6873 0.6694 0.6345 0.6168 0.5588 0.512 0.4492 7.34%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.79 0.44 0.44 0.59 0.68 0.70 1.09 -
P/RPS 1.83 1.21 1.32 1.02 0.95 1.29 1.45 3.95%
P/EPS 16.70 13.75 15.60 10.33 11.91 8.91 10.27 8.43%
EY 5.99 7.27 6.41 9.68 8.40 11.23 9.73 -7.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.56 0.59 0.40 0.46 0.50 0.63 5.92%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 08/09/06 29/08/05 27/08/04 29/08/03 28/08/02 30/08/01 -
Price 0.81 0.46 0.40 0.54 0.69 0.70 1.16 -
P/RPS 1.87 1.26 1.20 0.93 0.96 1.29 1.55 3.17%
P/EPS 17.12 14.38 14.18 9.46 12.08 8.91 10.93 7.76%
EY 5.84 6.96 7.05 10.57 8.28 11.23 9.15 -7.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.58 0.53 0.37 0.47 0.50 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