[UNIMECH] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 1.7%
YoY- -4.69%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 128,588 108,012 98,523 93,986 85,384 86,340 72,622 9.98%
PBT 21,722 17,318 11,507 7,326 9,098 7,944 11,311 11.47%
Tax -5,806 -4,642 -3,721 -2,312 -3,325 -2,735 -4,090 6.00%
NP 15,916 12,676 7,786 5,014 5,773 5,209 7,221 14.06%
-
NP to SH 15,403 12,370 6,805 5,502 5,773 5,209 7,473 12.79%
-
Tax Rate 26.73% 26.80% 32.34% 31.56% 36.55% 34.43% 36.16% -
Total Cost 112,672 95,336 90,737 88,972 79,611 81,131 65,401 9.48%
-
Net Worth 124,207 110,873 106,186 99,867 97,297 60,285 82,828 6.97%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 4,942 - - - - - - -
Div Payout % 32.09% - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 124,207 110,873 106,186 99,867 97,297 60,285 82,828 6.97%
NOSH 122,977 123,192 132,732 134,956 133,944 60,285 59,589 12.82%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 12.38% 11.74% 7.90% 5.33% 6.76% 6.03% 9.94% -
ROE 12.40% 11.16% 6.41% 5.51% 5.93% 8.64% 9.02% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 104.56 87.68 74.23 69.64 63.75 143.22 121.87 -2.51%
EPS 12.53 10.04 5.13 4.08 4.31 8.64 12.54 -0.01%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.90 0.80 0.74 0.7264 1.00 1.39 -5.17%
Adjusted Per Share Value based on latest NOSH - 134,956
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 80.99 68.03 62.05 59.20 53.78 54.38 45.74 9.98%
EPS 9.70 7.79 4.29 3.47 3.64 3.28 4.71 12.78%
DPS 3.11 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7823 0.6983 0.6688 0.629 0.6128 0.3797 0.5217 6.97%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.72 0.79 0.46 0.43 0.53 0.73 0.62 -
P/RPS 0.69 0.90 0.62 0.62 0.83 0.51 0.51 5.16%
P/EPS 5.75 7.87 8.97 10.55 12.30 8.45 4.94 2.56%
EY 17.40 12.71 11.15 9.48 8.13 11.84 20.23 -2.47%
DY 5.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.88 0.58 0.58 0.73 0.73 0.45 7.88%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 28/11/07 29/11/06 30/11/05 04/02/05 28/11/03 29/11/02 -
Price 0.68 0.82 0.52 0.41 0.56 0.75 0.60 -
P/RPS 0.65 0.94 0.70 0.59 0.88 0.52 0.49 4.81%
P/EPS 5.43 8.17 10.14 10.06 12.99 8.68 4.78 2.14%
EY 18.42 12.25 9.86 9.94 7.70 11.52 20.90 -2.08%
DY 5.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.91 0.65 0.55 0.77 0.75 0.43 7.66%

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