[UMCCA] QoQ Annualized Quarter Result on 30-Apr-2007 [#4]

Stock

[UMCCA] UNITED MALACCA BHD

Announcement Date

27-Jun-2007

Admission Sponsor

Sponsor

Financial Year

30-Apr-2007

Quarter

30-Apr-2007 [#4]

Profit Trend

QoQ- -0.52%

YoY- 115.41%

Quarter Report

4Q ended 30 Apr 2007 Results.xls

Latest QR

Upcoming QR

UMCCA's Result

UMCCA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Annualized Quarter Result
Revenue	216,625	223,484	186,452	129,645	132,406	121,300	103,728	63.16%
YoY %	-3.07%	19.86%	43.82%	-2.09%	9.16%	16.94%	-	-
Horiz. %	208.84%	215.45%	179.75%	124.99%	127.65%	116.94%	100.00%	-
PBT	123,396	111,856	88,900	63,076	63,006	47,412	33,484	138.01%
YoY %	10.32%	25.82%	40.94%	0.11%	32.89%	41.60%	-	-
Horiz. %	368.52%	334.06%	265.50%	188.38%	188.17%	141.60%	100.00%	-
Tax	-21,046	-22,192	-20,520	-11,173	-10,830	-9,310	-7,152	104.94%
YoY %	5.16%	-8.15%	-83.66%	-3.17%	-16.33%	-30.17%	-	-
Horiz. %	294.27%	310.29%	286.91%	156.22%	151.43%	130.17%	100.00%	-
NP	102,349	89,664	68,380	51,903	52,176	38,102	26,332	146.59%
YoY %	14.15%	31.13%	31.75%	-0.52%	36.94%	44.70%	-	-
Horiz. %	388.69%	340.51%	259.68%	197.11%	198.15%	144.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	102,349	89,664	68,380	51,903	52,176	38,102	26,332	146.59%
YoY %	14.15%	31.13%	31.75%	-0.52%	36.94%	44.70%	-	-
Horiz. %	388.69%	340.51%	259.68%	197.11%	198.15%	144.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.06%	19.84%	23.08%	17.71%	17.19%	19.64%	21.36%	-
YoY %	-14.01%	-14.04%	30.32%	3.03%	-12.47%	-8.05%	-	-
Horiz. %	79.87%	92.88%	108.05%	82.91%	80.48%	91.95%	100.00%	-
Total Cost	114,276	133,820	118,072	77,742	80,230	83,198	77,396	29.57%
YoY %	-14.60%	13.34%	51.88%	-3.10%	-3.57%	7.50%	-	-
Horiz. %	147.65%	172.90%	152.56%	100.45%	103.66%	107.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	637,896	616,339	612,258	596,355	581,619	566,706	563,107	8.64%
YoY %	3.50%	0.67%	2.67%	2.53%	2.63%	0.64%	-	-
Horiz. %	113.28%	109.45%	108.73%	105.90%	103.29%	100.64%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Dividend
Div	17,868	26,797	-	41,543	10,721	16,076	-	-
YoY %	-33.32%	0.00%	-	287.49%	-33.31%	0.00%	-	-
Horiz. %	111.15%	166.69%	-	258.42%	66.69%	100.00%	-	-
Div Payout %	17.46%	29.89%	-	80.04%	20.55%	42.19%	-	-
YoY %	-41.59%	0.00%	-	289.49%	-51.29%	0.00%	-	-
Horiz. %	41.38%	70.85%	-	189.71%	48.71%	100.00%	-	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Equity
Net Worth	637,896	616,339	612,258	596,355	581,619	566,706	563,107	8.64%
YoY %	3.50%	0.67%	2.67%	2.53%	2.63%	0.64%	-	-
Horiz. %	113.28%	109.45%	108.73%	105.90%	103.29%	100.64%	100.00%	-
NOSH	134,011	133,986	133,973	134,012	134,013	133,973	134,073	-0.03%
YoY %	0.02%	0.01%	-0.03%	-0.00%	0.03%	-0.07%	-	-
Horiz. %	99.95%	99.94%	99.93%	99.95%	99.96%	99.93%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Ratio Analysis
NP Margin	47.25%	40.12%	36.67%	40.03%	39.41%	31.41%	25.39%	-
YoY %	17.77%	9.41%	-8.39%	1.57%	25.47%	23.71%	-	-
Horiz. %	186.10%	158.01%	144.43%	157.66%	155.22%	123.71%	100.00%	-
ROE	16.04%	14.55%	11.17%	8.70%	8.97%	6.72%	4.68%	-
YoY %	10.24%	30.26%	28.39%	-3.01%	33.48%	43.59%	-	-
Horiz. %	342.74%	310.90%	238.68%	185.90%	191.67%	143.59%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Per Share
RPS	161.65	166.80	139.17	96.74	98.80	90.54	77.37	63.21%
YoY %	-3.09%	19.85%	43.86%	-2.09%	9.12%	17.02%	-	-
Horiz. %	208.93%	215.59%	179.88%	125.04%	127.70%	117.02%	100.00%	-
EPS	76.37	66.92	51.04	38.73	38.93	28.44	19.64	146.66%
YoY %	14.12%	31.11%	31.78%	-0.51%	36.88%	44.81%	-	-
Horiz. %	388.85%	340.73%	259.88%	197.20%	198.22%	144.81%	100.00%	-
DPS	13.33	20.00	0.00	31.00	8.00	12.00	0.00	-
YoY %	-33.35%	0.00%	0.00%	287.50%	-33.33%	0.00%	-	-
Horiz. %	111.08%	166.67%	0.00%	258.33%	66.67%	100.00%	-	-
NAPS	4.76	4.60	4.57	4.45	4.34	4.23	4.20	8.67%
YoY %	3.48%	0.66%	2.70%	2.53%	2.60%	0.71%	-	-
Horiz. %	113.33%	109.52%	108.81%	105.95%	103.33%	100.71%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Adjusted Per Share Value based on latest NOSH - 134,008
RPS	103.27	106.54	88.88	61.80	63.12	57.83	49.45	63.16%
YoY %	-3.07%	19.87%	43.82%	-2.09%	9.15%	16.95%	-	-
Horiz. %	208.84%	215.45%	179.74%	124.97%	127.64%	116.95%	100.00%	-
EPS	48.79	42.74	32.60	24.74	24.87	18.16	12.55	146.63%
YoY %	14.16%	31.10%	31.77%	-0.52%	36.95%	44.70%	-	-
Horiz. %	388.76%	340.56%	259.76%	197.13%	198.17%	144.70%	100.00%	-
DPS	8.52	12.77	0.00	19.80	5.11	7.66	0.00	-
YoY %	-33.28%	0.00%	0.00%	287.48%	-33.29%	0.00%	-	-
Horiz. %	111.23%	166.71%	0.00%	258.49%	66.71%	100.00%	-	-
NAPS	3.0409	2.9382	2.9187	2.8429	2.7727	2.7016	2.6844	8.64%
YoY %	3.50%	0.67%	2.67%	2.53%	2.63%	0.64%	-	-
Horiz. %	113.28%	109.45%	108.73%	105.90%	103.29%	100.64%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	-
Price	5.20	6.75	6.00	5.65	4.62	4.48	4.40	-
P/RPS	3.22	4.05	4.31	5.84	4.68	4.95	5.69	-31.51%
YoY %	-20.49%	-6.03%	-26.20%	24.79%	-5.45%	-13.01%	-	-
Horiz. %	56.59%	71.18%	75.75%	102.64%	82.25%	86.99%	100.00%	-
P/EPS	6.81	10.09	11.76	14.59	11.87	15.75	22.40	-54.68%
YoY %	-32.51%	-14.20%	-19.40%	22.91%	-24.63%	-29.69%	-	-
Horiz. %	30.40%	45.04%	52.50%	65.13%	52.99%	70.31%	100.00%	-
EY	14.69	9.91	8.51	6.85	8.43	6.35	4.46	120.89%
YoY %	48.23%	16.45%	24.23%	-18.74%	32.76%	42.38%	-	-
Horiz. %	329.37%	222.20%	190.81%	153.59%	189.01%	142.38%	100.00%	-
DY	2.56	2.96	0.00	5.49	1.73	2.68	0.00	-
YoY %	-13.51%	0.00%	0.00%	217.34%	-35.45%	0.00%	-	-
Horiz. %	95.52%	110.45%	0.00%	204.85%	64.55%	100.00%	-	-
P/NAPS	1.09	1.47	1.31	1.27	1.06	1.06	1.05	2.51%
YoY %	-25.85%	12.21%	3.15%	19.81%	0.00%	0.95%	-	-
Horiz. %	103.81%	140.00%	124.76%	120.95%	100.95%	100.95%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Price Multiplier on Announcement Date
Date	26/03/08	17/12/07	11/09/07	27/06/07	26/03/07	20/12/06	22/09/06	-
Price	4.90	7.00	5.90	6.00	4.86	4.42	4.54	-
P/RPS	3.03	4.20	4.24	6.20	4.92	4.88	5.87	-35.57%
YoY %	-27.86%	-0.94%	-31.61%	26.02%	0.82%	-16.87%	-	-
Horiz. %	51.62%	71.55%	72.23%	105.62%	83.82%	83.13%	100.00%	-
P/EPS	6.42	10.46	11.56	15.49	12.48	15.54	23.12	-57.33%
YoY %	-38.62%	-9.52%	-25.37%	24.12%	-19.69%	-32.79%	-	-
Horiz. %	27.77%	45.24%	50.00%	67.00%	53.98%	67.21%	100.00%	-
EY	15.59	9.56	8.65	6.46	8.01	6.43	4.33	134.36%
YoY %	63.08%	10.52%	33.90%	-19.35%	24.57%	48.50%	-	-
Horiz. %	360.05%	220.79%	199.77%	149.19%	184.99%	148.50%	100.00%	-
DY	2.72	2.86	0.00	5.17	1.65	2.71	0.00	-
YoY %	-4.90%	0.00%	0.00%	213.33%	-39.11%	0.00%	-	-
Horiz. %	100.37%	105.54%	0.00%	190.77%	60.89%	100.00%	-	-
P/NAPS	1.03	1.52	1.29	1.35	1.12	1.04	1.08	-3.10%
YoY %	-32.24%	17.83%	-4.44%	20.54%	7.69%	-3.70%	-	-
Horiz. %	95.37%	140.74%	119.44%	125.00%	103.70%	96.30%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos