[UNIMECH] YoY Quarter Result on 31-Mar-2003 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
31-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 34.19%
YoY- 41.19%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 22,589 24,863 19,222 19,926 14,536 13,515 11,783 11.45%
PBT 3,235 2,994 3,218 2,361 1,727 2,919 2,615 3.60%
Tax -804 -833 -1,014 -846 -654 -928 -833 -0.58%
NP 2,431 2,161 2,204 1,515 1,073 1,991 1,782 5.30%
-
NP to SH 2,268 2,161 2,204 1,515 1,073 1,991 1,782 4.09%
-
Tax Rate 24.85% 27.82% 31.51% 35.83% 37.87% 31.79% 31.85% -
Total Cost 20,158 22,702 17,018 18,411 13,463 11,524 10,001 12.38%
-
Net Worth 101,992 99,325 95,682 86,916 69,328 69,644 50,824 12.30%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 101,992 99,325 95,682 86,916 69,328 69,644 50,824 12.30%
NOSH 134,201 134,223 65,988 60,358 52,087 40,967 31,372 27.39%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 10.76% 8.69% 11.47% 7.60% 7.38% 14.73% 15.12% -
ROE 2.22% 2.18% 2.30% 1.74% 1.55% 2.86% 3.51% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 16.83 18.52 29.13 33.01 27.91 32.99 37.56 -12.51%
EPS 1.69 1.61 3.34 2.51 2.06 4.86 5.68 -18.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.74 1.45 1.44 1.331 1.70 1.62 -11.84%
Adjusted Per Share Value based on latest NOSH - 60,358
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 14.23 15.66 12.11 12.55 9.16 8.51 7.42 11.45%
EPS 1.43 1.36 1.39 0.95 0.68 1.25 1.12 4.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6424 0.6256 0.6027 0.5474 0.4367 0.4387 0.3201 12.30%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 - -
Price 0.44 0.48 0.67 0.53 0.71 1.17 0.00 -
P/RPS 2.61 2.59 2.30 1.61 2.54 3.55 0.00 -
P/EPS 26.04 29.81 20.06 21.12 34.47 24.07 0.00 -
EY 3.84 3.35 4.99 4.74 2.90 4.15 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.65 0.46 0.37 0.53 0.69 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 09/07/01 22/06/00 -
Price 0.44 0.46 0.57 0.60 0.70 1.12 0.00 -
P/RPS 2.61 2.48 1.96 1.82 2.51 3.39 0.00 -
P/EPS 26.04 28.57 17.07 23.90 33.98 23.05 0.00 -
EY 3.84 3.50 5.86 4.18 2.94 4.34 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.39 0.42 0.53 0.66 0.00 -

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