[UMCCA] QoQ Annualized Quarter Result on 31-Jan-2003 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
20-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- 15.5%
YoY- 75.42%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 26,882 28,636 25,635 23,901 22,690 21,572 17,257 34.27%
PBT 29,444 36,456 23,650 19,616 18,290 19,884 16,650 46.08%
Tax -7,798 -9,852 -5,712 -5,257 -5,858 -6,500 -5,767 22.21%
NP 21,646 26,604 17,938 14,358 12,432 13,384 10,883 57.95%
-
NP to SH 21,646 26,604 17,938 14,358 12,432 13,384 10,883 57.95%
-
Tax Rate 26.48% 27.02% 24.15% 26.80% 32.03% 32.69% 34.64% -
Total Cost 5,236 2,032 7,697 9,542 10,258 8,188 6,374 -12.25%
-
Net Worth 514,752 517,300 509,996 495,005 490,783 487,009 486,430 3.83%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div 10,559 - 13,178 5,266 5,267 - 10,574 -0.09%
Div Payout % 48.78% - 73.47% 36.67% 42.37% - 97.17% -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 514,752 517,300 509,996 495,005 490,783 487,009 486,430 3.83%
NOSH 131,987 131,964 131,782 131,650 87,796 87,591 88,121 30.81%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 80.52% 92.90% 69.97% 60.07% 54.79% 62.04% 63.06% -
ROE 4.21% 5.14% 3.52% 2.90% 2.53% 2.75% 2.24% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 20.37 21.70 19.45 18.16 25.84 24.63 19.58 2.66%
EPS 16.40 20.16 13.62 10.91 14.16 15.28 12.35 20.75%
DPS 8.00 0.00 10.00 4.00 6.00 0.00 12.00 -23.62%
NAPS 3.90 3.92 3.87 3.76 5.59 5.56 5.52 -20.62%
Adjusted Per Share Value based on latest NOSH - 131,589
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 12.82 13.65 12.22 11.39 10.82 10.28 8.23 34.26%
EPS 10.32 12.68 8.55 6.84 5.93 6.38 5.19 57.92%
DPS 5.03 0.00 6.28 2.51 2.51 0.00 5.04 -0.13%
NAPS 2.4539 2.466 2.4312 2.3598 2.3396 2.3216 2.3189 3.83%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 -
Price 3.90 3.52 3.04 3.06 3.16 4.84 4.94 -
P/RPS 19.15 16.22 15.63 16.85 12.23 19.65 25.23 -16.74%
P/EPS 23.78 17.46 22.33 28.06 22.32 31.68 40.00 -29.23%
EY 4.21 5.73 4.48 3.56 4.48 3.16 2.50 41.41%
DY 2.05 0.00 3.29 1.31 1.90 0.00 2.43 -10.69%
P/NAPS 1.00 0.90 0.79 0.81 0.57 0.87 0.89 8.05%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 18/12/03 18/09/03 26/06/03 20/03/03 12/12/02 19/09/02 27/06/02 -
Price 3.52 3.54 3.30 3.10 3.18 4.82 4.66 -
P/RPS 17.28 16.31 16.96 17.08 12.30 19.57 23.80 -19.17%
P/EPS 21.46 17.56 24.24 28.42 22.46 31.54 37.73 -31.28%
EY 4.66 5.69 4.12 3.52 4.45 3.17 2.65 45.53%
DY 2.27 0.00 3.03 1.29 1.89 0.00 2.58 -8.15%
P/NAPS 0.90 0.90 0.85 0.82 0.57 0.87 0.84 4.69%

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