[UNIMECH] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 109.8%
YoY- 34.7%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 72,271 56,962 64,169 53,058 49,069 44,710 38,533 11.04%
PBT 11,646 9,425 10,536 8,784 6,392 5,504 5,723 12.56%
Tax -2,942 -2,476 -3,115 -2,853 -1,840 -1,548 -1,919 7.37%
NP 8,704 6,949 7,421 5,931 4,552 3,956 3,804 14.78%
-
NP to SH 7,882 6,364 6,807 5,799 4,305 3,788 3,804 12.90%
-
Tax Rate 25.26% 26.27% 29.57% 32.48% 28.79% 28.12% 33.53% -
Total Cost 63,567 50,013 56,748 47,127 44,517 40,754 34,729 10.59%
-
Net Worth 158,854 134,173 123,315 109,114 106,279 100,744 97,931 8.39%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - 4,932 - - - - -
Div Payout % - - 72.46% - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 158,854 134,173 123,315 109,114 106,279 100,744 97,931 8.39%
NOSH 134,965 123,094 123,315 122,600 134,531 134,326 66,619 12.48%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 12.04% 12.20% 11.56% 11.18% 9.28% 8.85% 9.87% -
ROE 4.96% 4.74% 5.52% 5.31% 4.05% 3.76% 3.88% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 53.55 46.27 52.04 43.28 36.47 33.28 57.84 -1.27%
EPS 5.84 5.17 5.52 4.73 3.20 2.82 5.71 0.37%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.177 1.09 1.00 0.89 0.79 0.75 1.47 -3.63%
Adjusted Per Share Value based on latest NOSH - 122,874
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 45.52 35.88 40.42 33.42 30.91 28.16 24.27 11.04%
EPS 4.96 4.01 4.29 3.65 2.71 2.39 2.40 12.85%
DPS 0.00 0.00 3.11 0.00 0.00 0.00 0.00 -
NAPS 1.0005 0.8451 0.7767 0.6873 0.6694 0.6345 0.6168 8.39%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.78 0.78 0.75 0.79 0.44 0.44 0.59 -
P/RPS 1.46 1.69 1.44 1.83 1.21 1.32 1.02 6.15%
P/EPS 13.36 15.09 13.59 16.70 13.75 15.60 10.33 4.37%
EY 7.49 6.63 7.36 5.99 7.27 6.41 9.68 -4.18%
DY 0.00 0.00 5.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.72 0.75 0.89 0.56 0.59 0.40 8.70%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 26/08/09 28/08/08 29/08/07 08/09/06 29/08/05 27/08/04 -
Price 0.86 0.77 0.72 0.81 0.46 0.40 0.54 -
P/RPS 1.61 1.66 1.38 1.87 1.26 1.20 0.93 9.57%
P/EPS 14.73 14.89 13.04 17.12 14.38 14.18 9.46 7.65%
EY 6.79 6.71 7.67 5.84 6.96 7.05 10.57 -7.10%
DY 0.00 0.00 5.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.71 0.72 0.91 0.58 0.53 0.37 11.98%

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