[UNIMECH] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 10.3%
YoY- 31.22%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 93,986 85,384 86,340 72,622 69,681 45,021 15.84%
PBT 7,326 9,098 7,944 11,311 8,706 11,016 -7.83%
Tax -2,312 -3,325 -2,735 -4,090 -2,446 -3,336 -7.06%
NP 5,014 5,773 5,209 7,221 6,260 7,680 -8.16%
-
NP to SH 5,502 5,773 5,209 7,473 5,695 7,680 -6.44%
-
Tax Rate 31.56% 36.55% 34.43% 36.16% 28.10% 30.28% -
Total Cost 88,972 79,611 81,131 65,401 63,421 37,341 18.95%
-
Net Worth 99,867 97,297 60,285 82,828 73,464 68,489 7.83%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 99,867 97,297 60,285 82,828 73,464 68,489 7.83%
NOSH 134,956 133,944 60,285 59,589 40,963 41,011 26.88%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 5.33% 6.76% 6.03% 9.94% 8.98% 17.06% -
ROE 5.51% 5.93% 8.64% 9.02% 7.75% 11.21% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 69.64 63.75 143.22 121.87 170.10 109.78 -8.69%
EPS 4.08 4.31 8.64 12.54 13.90 18.73 -26.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.7264 1.00 1.39 1.7934 1.67 -15.01%
Adjusted Per Share Value based on latest NOSH - 59,589
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 59.20 53.78 54.38 45.74 43.89 28.36 15.84%
EPS 3.47 3.64 3.28 4.71 3.59 4.84 -6.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.629 0.6128 0.3797 0.5217 0.4627 0.4314 7.82%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.43 0.53 0.73 0.62 1.04 1.40 -
P/RPS 0.62 0.83 0.51 0.51 0.61 1.28 -13.48%
P/EPS 10.55 12.30 8.45 4.94 7.48 7.48 7.11%
EY 9.48 8.13 11.84 20.23 13.37 13.38 -6.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.73 0.73 0.45 0.58 0.84 -7.13%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/05 04/02/05 28/11/03 29/11/02 23/11/01 - -
Price 0.41 0.56 0.75 0.60 1.20 0.00 -
P/RPS 0.59 0.88 0.52 0.49 0.71 0.00 -
P/EPS 10.06 12.99 8.68 4.78 8.63 0.00 -
EY 9.94 7.70 11.52 20.90 11.59 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.77 0.75 0.43 0.67 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