[UMCCA] QoQ Annualized Quarter Result on 31-Jul-2003 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
18-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- 48.31%
YoY- 98.77%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 37,486 27,242 26,882 28,636 25,635 23,901 22,690 39.79%
PBT 27,035 25,277 29,444 36,456 23,650 19,616 18,290 29.79%
Tax -7,659 -7,130 -7,798 -9,852 -5,712 -5,257 -5,858 19.58%
NP 19,376 18,146 21,646 26,604 17,938 14,358 12,432 34.46%
-
NP to SH 19,376 18,146 21,646 26,604 17,938 14,358 12,432 34.46%
-
Tax Rate 28.33% 28.21% 26.48% 27.02% 24.15% 26.80% 32.03% -
Total Cost 18,110 9,096 5,236 2,032 7,697 9,542 10,258 46.12%
-
Net Worth 498,958 514,008 514,752 517,300 509,996 495,005 490,783 1.10%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 13,234 7,047 10,559 - 13,178 5,266 5,267 84.92%
Div Payout % 68.31% 38.83% 48.78% - 73.47% 36.67% 42.37% -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 498,958 514,008 514,752 517,300 509,996 495,005 490,783 1.10%
NOSH 132,349 132,135 131,987 131,964 131,782 131,650 87,796 31.50%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 51.69% 66.61% 80.52% 92.90% 69.97% 60.07% 54.79% -
ROE 3.88% 3.53% 4.21% 5.14% 3.52% 2.90% 2.53% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 28.32 20.62 20.37 21.70 19.45 18.16 25.84 6.30%
EPS 14.64 13.73 16.40 20.16 13.62 10.91 14.16 2.24%
DPS 10.00 5.33 8.00 0.00 10.00 4.00 6.00 40.61%
NAPS 3.77 3.89 3.90 3.92 3.87 3.76 5.59 -23.11%
Adjusted Per Share Value based on latest NOSH - 131,964
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 17.87 12.99 12.82 13.65 12.22 11.39 10.82 39.76%
EPS 9.24 8.65 10.32 12.68 8.55 6.84 5.93 34.44%
DPS 6.31 3.36 5.03 0.00 6.28 2.51 2.51 84.98%
NAPS 2.3786 2.4504 2.4539 2.466 2.4312 2.3598 2.3396 1.10%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 -
Price 3.74 3.72 3.90 3.52 3.04 3.06 3.16 -
P/RPS 13.20 18.04 19.15 16.22 15.63 16.85 12.23 5.22%
P/EPS 25.55 27.09 23.78 17.46 22.33 28.06 22.32 9.43%
EY 3.91 3.69 4.21 5.73 4.48 3.56 4.48 -8.68%
DY 2.67 1.43 2.05 0.00 3.29 1.31 1.90 25.48%
P/NAPS 0.99 0.96 1.00 0.90 0.79 0.81 0.57 44.53%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 28/06/04 29/03/04 18/12/03 18/09/03 26/06/03 20/03/03 12/12/02 -
Price 3.38 4.06 3.52 3.54 3.30 3.10 3.18 -
P/RPS 11.93 19.69 17.28 16.31 16.96 17.08 12.30 -2.01%
P/EPS 23.09 29.56 21.46 17.56 24.24 28.42 22.46 1.86%
EY 4.33 3.38 4.66 5.69 4.12 3.52 4.45 -1.80%
DY 2.96 1.31 2.27 0.00 3.03 1.29 1.89 34.89%
P/NAPS 0.90 1.04 0.90 0.90 0.85 0.82 0.57 35.63%

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