[UNIMECH] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 1.85%
YoY- 9.68%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 120,143 117,943 101,876 91,867 91,173 90,327 78,499 7.34%
PBT 18,292 19,507 14,932 9,195 7,954 8,134 12,936 5.93%
Tax -4,859 -4,767 -4,192 -3,067 -2,571 -2,856 -4,378 1.75%
NP 13,433 14,740 10,740 6,128 5,383 5,278 8,558 7.79%
-
NP to SH 12,483 14,776 10,212 5,904 5,383 5,278 8,810 5.97%
-
Tax Rate 26.56% 24.44% 28.07% 33.36% 32.32% 35.11% 33.84% -
Total Cost 106,710 103,203 91,136 85,739 85,790 85,049 69,941 7.28%
-
Net Worth 129,359 119,864 0 101,992 99,325 65,988 86,916 6.84%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 4,558 4,942 - - - - - -
Div Payout % 36.52% 33.45% - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 129,359 119,864 0 101,992 99,325 65,988 86,916 6.84%
NOSH 123,200 123,571 122,300 134,201 134,223 65,988 60,358 12.61%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 11.18% 12.50% 10.54% 6.67% 5.90% 5.84% 10.90% -
ROE 9.65% 12.33% 0.00% 5.79% 5.42% 8.00% 10.14% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 97.52 95.45 83.30 68.45 67.93 136.88 130.05 -4.68%
EPS 10.13 11.96 8.35 4.40 4.01 8.00 14.60 -5.90%
DPS 3.70 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.97 0.00 0.76 0.74 1.00 1.44 -5.12%
Adjusted Per Share Value based on latest NOSH - 134,201
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 75.67 74.29 64.17 57.86 57.43 56.89 49.44 7.34%
EPS 7.86 9.31 6.43 3.72 3.39 3.32 5.55 5.96%
DPS 2.87 3.11 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8148 0.755 0.00 0.6424 0.6256 0.4156 0.5474 6.84%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.66 0.80 0.77 0.44 0.48 0.67 0.53 -
P/RPS 0.68 0.84 0.92 0.64 0.71 0.49 0.41 8.78%
P/EPS 6.51 6.69 9.22 10.00 11.97 8.38 3.63 10.21%
EY 15.35 14.95 10.84 10.00 8.36 11.94 27.54 -9.27%
DY 5.61 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.82 0.00 0.58 0.65 0.67 0.37 9.26%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/09 28/05/08 28/05/07 31/05/06 31/05/05 31/05/04 30/05/03 -
Price 0.78 0.79 0.70 0.44 0.46 0.57 0.60 -
P/RPS 0.80 0.83 0.84 0.64 0.68 0.42 0.46 9.65%
P/EPS 7.70 6.61 8.38 10.00 11.47 7.13 4.11 11.01%
EY 12.99 15.14 11.93 10.00 8.72 14.03 24.33 -9.92%
DY 4.74 5.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.81 0.00 0.58 0.62 0.57 0.42 9.89%

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