[UNIMECH] YoY 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- 9.8%
YoY- 56.2%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 38,652 29,197 32,957 28,245 26,480 19,847 19,311 12.25%
PBT 7,138 5,885 5,566 4,904 3,157 2,510 2,505 19.05%
Tax -1,789 -1,578 -1,749 -1,793 -1,036 -829 -905 12.02%
NP 5,349 4,307 3,817 3,111 2,121 1,681 1,600 22.26%
-
NP to SH 4,966 3,900 3,520 3,035 1,943 1,627 1,600 20.76%
-
Tax Rate 25.06% 26.81% 31.42% 36.56% 32.82% 33.03% 36.13% -
Total Cost 33,303 24,890 29,140 25,134 24,359 18,166 17,711 11.09%
-
Net Worth 158,831 134,100 123,076 109,358 105,859 100,847 98,823 8.22%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - 4,923 - - - - -
Div Payout % - - 139.86% - - - - -
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 158,831 134,100 123,076 109,358 105,859 100,847 98,823 8.22%
NOSH 134,945 123,028 123,076 122,874 133,999 134,462 67,226 12.30%
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 13.84% 14.75% 11.58% 11.01% 8.01% 8.47% 8.29% -
ROE 3.13% 2.91% 2.86% 2.78% 1.84% 1.61% 1.62% -
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 28.64 23.73 26.78 22.99 19.76 14.76 28.73 -0.05%
EPS 3.68 3.17 2.86 2.47 1.45 1.21 2.38 7.53%
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 24.34 18.39 20.76 17.79 16.68 12.50 12.16 12.25%
EPS 3.13 2.46 2.22 1.91 1.22 1.02 1.01 20.73%
DPS 0.00 0.00 3.10 0.00 0.00 0.00 0.00 -
NAPS 1.0004 0.8446 0.7752 0.6888 0.6668 0.6352 0.6224 8.22%
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 2.72 3.29 2.80 3.44 2.23 2.98 2.05 4.82%
P/EPS 21.20 24.61 26.22 31.98 30.34 36.36 24.79 -2.57%
EY 4.72 4.06 3.81 3.13 3.30 2.75 4.03 2.66%
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 3.00 3.24 2.69 3.52 2.33 2.71 1.88 8.09%
P/EPS 23.37 24.29 25.17 32.79 31.72 33.06 22.69 0.49%
EY 4.28 4.12 3.97 3.05 3.15 3.03 4.41 -0.49%
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