[UNIMECH] YoY 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- 9.98%
YoY- 37.69%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 29,091 34,624 28,691 24,320 24,297 22,020 22,927 4.04%
PBT 4,029 5,578 4,025 3,386 1,721 2,354 1,017 25.76%
Tax -1,012 -1,934 -851 -1,158 -711 -894 -384 17.51%
NP 3,017 3,644 3,174 2,228 1,010 1,460 633 29.69%
-
NP to SH 2,764 3,345 3,203 2,137 1,552 1,460 633 27.81%
-
Tax Rate 25.12% 34.67% 21.14% 34.20% 41.31% 37.98% 37.76% -
Total Cost 26,074 30,980 25,517 22,092 23,287 20,560 22,294 2.64%
-
Net Worth 133,881 124,207 110,873 106,186 99,867 97,297 86,811 7.48%
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 133,881 124,207 110,873 106,186 99,867 97,297 86,811 7.48%
NOSH 123,392 122,977 123,192 132,732 134,956 133,944 60,285 12.66%
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 10.37% 10.52% 11.06% 9.16% 4.16% 6.63% 2.76% -
ROE 2.06% 2.69% 2.89% 2.01% 1.55% 1.50% 0.73% -
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 23.58 28.15 23.29 18.32 18.00 16.44 38.03 -7.65%
EPS 2.24 2.72 2.60 1.61 1.15 1.09 1.05 13.44%
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 19.83 23.60 19.56 16.58 16.56 15.01 15.63 4.04%
EPS 1.88 2.28 2.18 1.46 1.06 1.00 0.43 27.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9125 0.8466 0.7557 0.7238 0.6807 0.6632 0.5917 7.47%
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 3.22 2.56 3.39 2.51 2.39 3.22 1.92 8.99%
P/EPS 33.93 26.47 30.38 28.57 37.39 48.62 69.52 -11.25%
EY 2.95 3.78 3.29 3.50 2.67 2.06 1.44 12.68%
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 3.22 2.42 3.52 2.84 2.28 3.41 1.97 8.52%
P/EPS 33.93 25.00 31.54 32.30 35.65 51.38 71.43 -11.65%
EY 2.95 4.00 3.17 3.10 2.80 1.95 1.40 13.21%
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