[UNIMECH] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[UNIMECH] UNIMECH GROUP BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 5.1%
YoY- 72.97%
Quarter Report
Latest QR
Upcoming QR
UNIMECH's Result
UNIMECH's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 125,945 120,143 117,943 101,876 91,867 91,173 90,327 5.69%
PBT 19,843 18,292 19,507 14,932 9,195 7,954 8,134 16.01%
Tax -4,593 -4,859 -4,767 -4,192 -3,067 -2,571 -2,856 8.23%
NP 15,250 13,433 14,740 10,740 6,128 5,383 5,278 19.33%
-
NP to SH 13,879 12,483 14,776 10,212 5,904 5,383 5,278 17.47%
-
Tax Rate 23.15% 26.56% 24.44% 28.07% 33.36% 32.32% 35.11% -
Total Cost 110,695 106,710 103,203 91,136 85,739 85,790 85,049 4.48%
-
Net Worth 154,304 129,359 119,864 0 101,992 99,325 65,988 15.20%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 4,994 4,558 4,942 - - - - -
Div Payout % 35.99% 36.52% 33.45% - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 154,304 129,359 119,864 0 101,992 99,325 65,988 15.20%
NOSH 134,999 123,200 123,571 122,300 134,201 134,223 65,988 12.66%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 12.11% 11.18% 12.50% 10.54% 6.67% 5.90% 5.84% -
ROE 8.99% 9.65% 12.33% 0.00% 5.79% 5.42% 8.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 93.29 97.52 95.45 83.30 68.45 67.93 136.88 -6.18%
EPS 10.28 10.13 11.96 8.35 4.40 4.01 8.00 4.26%
DPS 3.70 3.70 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.143 1.05 0.97 0.00 0.76 0.74 1.00 2.25%
Adjusted Per Share Value based on latest NOSH - 122,300
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 85.84 81.89 80.39 69.44 62.62 62.14 61.57 5.69%
EPS 9.46 8.51 10.07 6.96 4.02 3.67 3.60 17.46%
DPS 3.40 3.11 3.37 0.00 0.00 0.00 0.00 -
NAPS 1.0517 0.8817 0.817 0.00 0.6952 0.677 0.4498 15.19%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.81 0.66 0.80 0.77 0.44 0.48 0.67 -
P/RPS 0.87 0.68 0.84 0.92 0.64 0.71 0.49 10.03%
P/EPS 7.88 6.51 6.69 9.22 10.00 11.97 8.38 -1.01%
EY 12.69 15.35 14.95 10.84 10.00 8.36 11.94 1.02%
DY 4.57 5.61 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.63 0.82 0.00 0.58 0.65 0.67 0.97%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 28/05/09 28/05/08 28/05/07 31/05/06 31/05/05 31/05/04 -
Price 0.80 0.78 0.79 0.70 0.44 0.46 0.57 -
P/RPS 0.86 0.80 0.83 0.84 0.64 0.68 0.42 12.68%
P/EPS 7.78 7.70 6.61 8.38 10.00 11.47 7.13 1.46%
EY 12.85 12.99 15.14 11.93 10.00 8.72 14.03 -1.45%
DY 4.62 4.74 5.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.74 0.81 0.00 0.58 0.62 0.57 3.48%

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