[UNIMECH] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -11.9%
YoY- -45.16%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 99,652 94,141 85,532 91,031 73,109 69,034 65,321 7.28%
PBT 14,287 8,954 8,178 7,277 12,302 9,869 10,550 5.18%
Tax -3,936 -3,096 -2,752 -2,688 -4,186 -3,375 -2,870 5.40%
NP 10,351 5,858 5,426 4,589 8,116 6,494 7,680 5.09%
-
NP to SH 9,716 5,797 5,426 4,589 8,368 6,494 7,115 5.32%
-
Tax Rate 27.55% 34.58% 33.65% 36.94% 34.03% 34.20% 27.20% -
Total Cost 89,301 88,283 80,106 86,442 64,993 62,540 57,641 7.56%
-
Net Worth 107,968 101,705 98,550 60,595 55,343 73,640 66,326 8.45%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 107,968 101,705 98,550 60,595 55,343 73,640 66,326 8.45%
NOSH 127,021 133,823 135,000 60,595 55,343 41,052 40,942 20.75%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 10.39% 6.22% 6.34% 5.04% 11.10% 9.41% 11.76% -
ROE 9.00% 5.70% 5.51% 7.57% 15.12% 8.82% 10.73% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 78.45 70.35 63.36 150.23 132.10 168.16 159.55 -11.15%
EPS 7.65 4.33 4.02 7.57 15.12 15.82 17.38 -12.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.76 0.73 1.00 1.00 1.7938 1.62 -10.18%
Adjusted Per Share Value based on latest NOSH - 60,595
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 67.92 64.17 58.30 62.05 49.83 47.05 44.52 7.29%
EPS 6.62 3.95 3.70 3.13 5.70 4.43 4.85 5.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7359 0.6932 0.6717 0.413 0.3772 0.5019 0.4521 8.45%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.55 0.43 0.57 0.70 0.54 1.08 1.30 -
P/RPS 0.70 0.61 0.90 0.47 0.41 0.64 0.81 -2.40%
P/EPS 7.19 9.93 14.18 9.24 3.57 6.83 7.48 -0.65%
EY 13.91 10.07 7.05 10.82 28.00 14.65 13.37 0.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.57 0.78 0.70 0.54 0.60 0.80 -3.39%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 08/03/05 30/03/04 03/04/03 28/02/02 27/02/01 -
Price 0.78 0.44 0.52 0.67 0.54 0.66 1.16 -
P/RPS 0.99 0.63 0.82 0.45 0.41 0.39 0.73 5.20%
P/EPS 10.20 10.16 12.94 8.85 3.57 4.17 6.68 7.30%
EY 9.81 9.85 7.73 11.30 28.00 23.97 14.98 -6.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.58 0.71 0.67 0.54 0.37 0.72 4.16%

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