[UNIMECH] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
08-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -6.01%
YoY- 18.24%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 111,544 99,652 94,141 85,532 91,031 73,109 69,034 8.32%
PBT 18,417 14,287 8,954 8,178 7,277 12,302 9,869 10.95%
Tax -4,461 -3,936 -3,096 -2,752 -2,688 -4,186 -3,375 4.75%
NP 13,956 10,351 5,858 5,426 4,589 8,116 6,494 13.59%
-
NP to SH 14,253 9,716 5,797 5,426 4,589 8,368 6,494 13.99%
-
Tax Rate 24.22% 27.55% 34.58% 33.65% 36.94% 34.03% 34.20% -
Total Cost 97,588 89,301 88,283 80,106 86,442 64,993 62,540 7.69%
-
Net Worth 116,467 107,968 101,705 98,550 60,595 55,343 73,640 7.93%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 116,467 107,968 101,705 98,550 60,595 55,343 73,640 7.93%
NOSH 123,901 127,021 133,823 135,000 60,595 55,343 41,052 20.20%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 12.51% 10.39% 6.22% 6.34% 5.04% 11.10% 9.41% -
ROE 12.24% 9.00% 5.70% 5.51% 7.57% 15.12% 8.82% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 90.03 78.45 70.35 63.36 150.23 132.10 168.16 -9.88%
EPS 11.50 7.65 4.33 4.02 7.57 15.12 15.82 -5.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.85 0.76 0.73 1.00 1.00 1.7938 -10.20%
Adjusted Per Share Value based on latest NOSH - 135,000
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 76.03 67.92 64.17 58.30 62.05 49.83 47.05 8.32%
EPS 9.71 6.62 3.95 3.70 3.13 5.70 4.43 13.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7938 0.7359 0.6932 0.6717 0.413 0.3772 0.5019 7.93%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.83 0.55 0.43 0.57 0.70 0.54 1.08 -
P/RPS 0.92 0.70 0.61 0.90 0.47 0.41 0.64 6.23%
P/EPS 7.22 7.19 9.93 14.18 9.24 3.57 6.83 0.92%
EY 13.86 13.91 10.07 7.05 10.82 28.00 14.65 -0.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.65 0.57 0.78 0.70 0.54 0.60 6.58%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 28/02/07 28/02/06 08/03/05 30/03/04 03/04/03 28/02/02 -
Price 0.81 0.78 0.44 0.52 0.67 0.54 0.66 -
P/RPS 0.90 0.99 0.63 0.82 0.45 0.41 0.39 14.94%
P/EPS 7.04 10.20 10.16 12.94 8.85 3.57 4.17 9.11%
EY 14.20 9.81 9.85 7.73 11.30 28.00 23.97 -8.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.92 0.58 0.71 0.67 0.54 0.37 15.08%

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