[UMCCA] QoQ Annualized Quarter Result on 31-Jul-2002 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
19-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2002 [#1]
Profit Trend
QoQ- 22.98%
YoY- -17.93%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 25,635 23,901 22,690 21,572 17,257 17,401 15,836 37.98%
PBT 23,650 19,616 18,290 19,884 16,650 13,604 19,124 15.25%
Tax -5,712 -5,257 -5,858 -6,500 -5,767 -5,418 -5,336 4.65%
NP 17,938 14,358 12,432 13,384 10,883 8,185 13,788 19.23%
-
NP to SH 17,938 14,358 12,432 13,384 10,883 8,185 13,788 19.23%
-
Tax Rate 24.15% 26.80% 32.03% 32.69% 34.64% 39.83% 27.90% -
Total Cost 7,697 9,542 10,258 8,188 6,374 9,216 2,048 142.31%
-
Net Worth 509,996 495,005 490,783 487,009 486,430 484,103 484,419 3.49%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div 13,178 5,266 5,267 - 10,574 - 8,759 31.39%
Div Payout % 73.47% 36.67% 42.37% - 97.17% - 63.53% -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 509,996 495,005 490,783 487,009 486,430 484,103 484,419 3.49%
NOSH 131,782 131,650 87,796 87,591 88,121 87,699 87,598 31.39%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 69.97% 60.07% 54.79% 62.04% 63.06% 47.04% 87.07% -
ROE 3.52% 2.90% 2.53% 2.75% 2.24% 1.69% 2.85% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 19.45 18.16 25.84 24.63 19.58 19.84 18.08 5.00%
EPS 13.62 10.91 14.16 15.28 12.35 9.33 15.74 -9.21%
DPS 10.00 4.00 6.00 0.00 12.00 0.00 10.00 0.00%
NAPS 3.87 3.76 5.59 5.56 5.52 5.52 5.53 -21.22%
Adjusted Per Share Value based on latest NOSH - 87,591
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 12.22 11.39 10.82 10.28 8.23 8.30 7.55 37.97%
EPS 8.55 6.84 5.93 6.38 5.19 3.90 6.57 19.25%
DPS 6.28 2.51 2.51 0.00 5.04 0.00 4.18 31.27%
NAPS 2.4312 2.3598 2.3396 2.3216 2.3189 2.3078 2.3093 3.49%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 - - -
Price 3.04 3.06 3.16 4.84 4.94 0.00 0.00 -
P/RPS 15.63 16.85 12.23 19.65 25.23 0.00 0.00 -
P/EPS 22.33 28.06 22.32 31.68 40.00 0.00 0.00 -
EY 4.48 3.56 4.48 3.16 2.50 0.00 0.00 -
DY 3.29 1.31 1.90 0.00 2.43 0.00 0.00 -
P/NAPS 0.79 0.81 0.57 0.87 0.89 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 26/06/03 20/03/03 12/12/02 19/09/02 27/06/02 28/03/02 11/12/01 -
Price 3.30 3.10 3.18 4.82 4.66 4.72 0.00 -
P/RPS 16.96 17.08 12.30 19.57 23.80 23.79 0.00 -
P/EPS 24.24 28.42 22.46 31.54 37.73 50.57 0.00 -
EY 4.12 3.52 4.45 3.17 2.65 1.98 0.00 -
DY 3.03 1.29 1.89 0.00 2.58 0.00 0.00 -
P/NAPS 0.85 0.82 0.57 0.87 0.84 0.86 0.00 -

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
Post a Comment