[UNIMECH] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 49.64%
YoY- 20.64%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 86,053 98,793 81,749 73,389 69,007 60,553 66,200 4.46%
PBT 13,454 16,114 12,809 9,778 7,225 8,077 6,256 13.59%
Tax -3,488 -5,049 -3,704 -2,998 -2,259 -2,813 -2,177 8.16%
NP 9,966 11,065 9,105 6,780 4,966 5,264 4,079 16.03%
-
NP to SH 9,128 10,152 9,002 6,442 5,340 5,264 4,079 14.35%
-
Tax Rate 25.93% 31.33% 28.92% 30.66% 31.27% 34.83% 34.80% -
Total Cost 76,087 87,728 72,644 66,609 64,041 55,289 62,121 3.43%
-
Net Worth 133,655 124,435 110,680 107,143 99,536 97,049 86,889 7.43%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 133,655 124,435 110,680 107,143 99,536 97,049 86,889 7.43%
NOSH 123,184 123,203 122,978 133,929 134,508 133,604 60,340 12.61%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 11.58% 11.20% 11.14% 9.24% 7.20% 8.69% 6.16% -
ROE 6.83% 8.16% 8.13% 6.01% 5.36% 5.42% 4.69% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 69.86 80.19 66.47 54.80 51.30 45.32 109.71 -7.24%
EPS 7.41 8.24 7.32 4.81 3.97 3.94 6.76 1.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.085 1.01 0.90 0.80 0.74 0.7264 1.44 -4.60%
Adjusted Per Share Value based on latest NOSH - 132,732
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 58.65 67.34 55.72 50.02 47.03 41.27 45.12 4.46%
EPS 6.22 6.92 6.14 4.39 3.64 3.59 2.78 14.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.911 0.8481 0.7544 0.7303 0.6784 0.6615 0.5922 7.43%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.76 0.72 0.79 0.46 0.43 0.53 0.73 -
P/RPS 1.09 0.90 1.19 0.84 0.84 1.17 0.67 8.44%
P/EPS 10.26 8.74 10.79 9.56 10.83 13.45 10.80 -0.85%
EY 9.75 11.44 9.27 10.46 9.23 7.43 9.26 0.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.71 0.88 0.58 0.58 0.73 0.51 5.41%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 26/11/08 28/11/07 29/11/06 30/11/05 04/02/05 28/11/03 -
Price 0.76 0.68 0.82 0.52 0.41 0.56 0.75 -
P/RPS 1.09 0.85 1.23 0.95 0.80 1.24 0.68 8.17%
P/EPS 10.26 8.25 11.20 10.81 10.33 14.21 11.09 -1.28%
EY 9.75 12.12 8.93 9.25 9.68 7.04 9.01 1.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.67 0.91 0.65 0.55 0.77 0.52 5.07%

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