[UNIMECH] YoY TTM Result on 31-Mar-2005 [#1]

Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -0.79%
YoY- 1.99%
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 117,943 101,876 91,867 91,173 90,327 78,499 70,055 9.06%
PBT 19,507 14,932 9,195 7,954 8,134 12,936 8,677 14.44%
Tax -4,767 -4,192 -3,067 -2,571 -2,856 -4,378 -3,101 7.42%
NP 14,740 10,740 6,128 5,383 5,278 8,558 5,576 17.57%
-
NP to SH 14,776 10,212 5,904 5,383 5,278 8,810 5,576 17.61%
-
Tax Rate 24.44% 28.07% 33.36% 32.32% 35.11% 33.84% 35.74% -
Total Cost 103,203 91,136 85,739 85,790 85,049 69,941 64,479 8.14%
-
Net Worth 119,864 0 101,992 99,325 65,988 86,916 69,328 9.54%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 4,942 - - - - - - -
Div Payout % 33.45% - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 119,864 0 101,992 99,325 65,988 86,916 69,328 9.54%
NOSH 123,571 122,300 134,201 134,223 65,988 60,358 52,087 15.47%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 12.50% 10.54% 6.67% 5.90% 5.84% 10.90% 7.96% -
ROE 12.33% 0.00% 5.79% 5.42% 8.00% 10.14% 8.04% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 95.45 83.30 68.45 67.93 136.88 130.05 134.50 -5.55%
EPS 11.96 8.35 4.40 4.01 8.00 14.60 10.71 1.85%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.00 0.76 0.74 1.00 1.44 1.331 -5.13%
Adjusted Per Share Value based on latest NOSH - 134,223
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 80.39 69.44 62.62 62.14 61.57 53.50 47.75 9.06%
EPS 10.07 6.96 4.02 3.67 3.60 6.00 3.80 17.61%
DPS 3.37 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.817 0.00 0.6952 0.677 0.4498 0.5924 0.4725 9.54%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.80 0.77 0.44 0.48 0.67 0.53 0.71 -
P/RPS 0.84 0.92 0.64 0.71 0.49 0.41 0.53 7.97%
P/EPS 6.69 9.22 10.00 11.97 8.38 3.63 6.63 0.15%
EY 14.95 10.84 10.00 8.36 11.94 27.54 15.08 -0.14%
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.00 0.58 0.65 0.67 0.37 0.53 7.53%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 28/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 -
Price 0.79 0.70 0.44 0.46 0.57 0.60 0.70 -
P/RPS 0.83 0.84 0.64 0.68 0.42 0.46 0.52 8.09%
P/EPS 6.61 8.38 10.00 11.47 7.13 4.11 6.54 0.17%
EY 15.14 11.93 10.00 8.72 14.03 24.33 15.29 -0.16%
DY 5.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.00 0.58 0.62 0.57 0.42 0.53 7.31%

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