[UMCCA] QoQ Annualized Quarter Result on 30-Apr-2005 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
29-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
30-Apr-2005 [#4]
Profit Trend
QoQ- 24.59%
YoY- 73.29%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 120,082 126,504 112,872 100,013 102,137 93,978 92,156 19.24%
PBT 30,208 36,016 28,520 33,418 36,030 36,026 33,096 -5.88%
Tax -5,810 -6,872 -6,228 159 -9,081 -9,064 -7,736 -17.33%
NP 24,397 29,144 22,292 33,577 26,949 26,962 25,360 -2.54%
-
NP to SH 24,397 29,144 22,292 33,577 26,949 26,962 25,360 -2.54%
-
Tax Rate 19.23% 19.08% 21.84% -0.48% 25.20% 25.16% 23.37% -
Total Cost 95,685 97,360 90,580 66,436 75,188 67,016 66,796 26.99%
-
Net Worth 551,967 533,110 531,867 526,566 517,362 510,562 512,025 5.12%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 8,931 13,394 - 14,738 8,935 13,400 - -
Div Payout % 36.61% 45.96% - 43.89% 33.16% 49.70% - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 551,967 533,110 531,867 526,566 517,362 510,562 512,025 5.12%
NOSH 133,972 133,947 133,971 133,986 134,031 134,005 134,038 -0.03%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 20.32% 23.04% 19.75% 33.57% 26.39% 28.69% 27.52% -
ROE 4.42% 5.47% 4.19% 6.38% 5.21% 5.28% 4.95% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 89.63 94.44 84.25 74.64 76.20 70.13 68.75 19.28%
EPS 18.20 21.74 16.64 25.06 20.11 20.12 18.92 -2.54%
DPS 6.67 10.00 0.00 11.00 6.67 10.00 0.00 -
NAPS 4.12 3.98 3.97 3.93 3.86 3.81 3.82 5.15%
Adjusted Per Share Value based on latest NOSH - 134,052
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 57.25 60.31 53.81 47.68 48.69 44.80 43.93 19.25%
EPS 11.63 13.89 10.63 16.01 12.85 12.85 12.09 -2.54%
DPS 4.26 6.39 0.00 7.03 4.26 6.39 0.00 -
NAPS 2.6313 2.5414 2.5355 2.5102 2.4663 2.4339 2.4409 5.12%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 4.38 3.90 3.68 3.54 3.70 3.48 3.52 -
P/RPS 4.89 4.13 4.37 4.74 4.86 4.96 5.12 -3.00%
P/EPS 24.05 17.92 22.12 14.13 18.40 17.30 18.60 18.63%
EY 4.16 5.58 4.52 7.08 5.43 5.78 5.38 -15.71%
DY 1.52 2.56 0.00 3.11 1.80 2.87 0.00 -
P/NAPS 1.06 0.98 0.93 0.90 0.96 0.91 0.92 9.87%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 29/03/06 21/12/05 21/09/05 29/06/05 30/03/05 22/12/04 22/09/04 -
Price 4.32 3.96 3.74 3.50 3.62 3.78 3.62 -
P/RPS 4.82 4.19 4.44 4.69 4.75 5.39 5.27 -5.76%
P/EPS 23.72 18.20 22.48 13.97 18.00 18.79 19.13 15.37%
EY 4.22 5.49 4.45 7.16 5.55 5.32 5.23 -13.29%
DY 1.54 2.53 0.00 3.14 1.84 2.65 0.00 -
P/NAPS 1.05 0.99 0.94 0.89 0.94 0.99 0.95 6.88%

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