[UNIMECH] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 18.37%
YoY- -43.65%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 73,389 69,007 60,553 66,200 52,969 49,382 45,021 8.48%
PBT 9,778 7,225 8,077 6,256 10,614 9,172 10,947 -1.86%
Tax -2,998 -2,259 -2,813 -2,177 -3,627 -2,910 -3,267 -1.42%
NP 6,780 4,966 5,264 4,079 6,987 6,262 7,680 -2.05%
-
NP to SH 6,442 5,340 5,264 4,079 7,239 6,262 7,680 -2.88%
-
Tax Rate 30.66% 31.27% 34.83% 34.80% 34.17% 31.73% 29.84% -
Total Cost 66,609 64,041 55,289 62,121 45,982 43,120 37,341 10.12%
-
Net Worth 107,143 99,536 97,049 86,889 79,732 73,544 54,207 12.01%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 107,143 99,536 97,049 86,889 79,732 73,544 54,207 12.01%
NOSH 133,929 134,508 133,604 60,340 57,361 41,008 32,459 26.63%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 9.24% 7.20% 8.69% 6.16% 13.19% 12.68% 17.06% -
ROE 6.01% 5.36% 5.42% 4.69% 9.08% 8.51% 14.17% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 54.80 51.30 45.32 109.71 92.34 120.42 138.70 -14.33%
EPS 4.81 3.97 3.94 6.76 12.62 15.27 23.66 -23.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.74 0.7264 1.44 1.39 1.7934 1.67 -11.53%
Adjusted Per Share Value based on latest NOSH - 60,285
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 46.22 43.46 38.14 41.70 33.36 31.10 28.36 8.47%
EPS 4.06 3.36 3.32 2.57 4.56 3.94 4.84 -2.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6748 0.6269 0.6113 0.5473 0.5022 0.4632 0.3414 12.02%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.46 0.43 0.53 0.73 0.62 1.04 1.40 -
P/RPS 0.84 0.84 1.17 0.67 0.67 0.86 1.01 -3.02%
P/EPS 9.56 10.83 13.45 10.80 4.91 6.81 5.92 8.31%
EY 10.46 9.23 7.43 9.26 20.35 14.68 16.90 -7.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.73 0.51 0.45 0.58 0.84 -5.98%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 30/11/05 04/02/05 28/11/03 29/11/02 23/11/01 28/11/00 -
Price 0.52 0.41 0.56 0.75 0.60 1.20 1.39 -
P/RPS 0.95 0.80 1.24 0.68 0.65 1.00 1.00 -0.85%
P/EPS 10.81 10.33 14.21 11.09 4.75 7.86 5.87 10.70%
EY 9.25 9.68 7.04 9.01 21.03 12.73 17.02 -9.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.55 0.77 0.52 0.43 0.67 0.83 -3.99%

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