[UMCCA] QoQ Annualized Quarter Result on 31-Oct-2003 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
18-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- -18.64%
YoY- 74.12%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 92,156 37,486 27,242 26,882 28,636 25,635 23,901 146.09%
PBT 33,096 27,035 25,277 29,444 36,456 23,650 19,616 41.76%
Tax -7,736 -7,659 -7,130 -7,798 -9,852 -5,712 -5,257 29.40%
NP 25,360 19,376 18,146 21,646 26,604 17,938 14,358 46.16%
-
NP to SH 25,360 19,376 18,146 21,646 26,604 17,938 14,358 46.16%
-
Tax Rate 23.37% 28.33% 28.21% 26.48% 27.02% 24.15% 26.80% -
Total Cost 66,796 18,110 9,096 5,236 2,032 7,697 9,542 266.37%
-
Net Worth 512,025 498,958 514,008 514,752 517,300 509,996 495,005 2.28%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - 13,234 7,047 10,559 - 13,178 5,266 -
Div Payout % - 68.31% 38.83% 48.78% - 73.47% 36.67% -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 512,025 498,958 514,008 514,752 517,300 509,996 495,005 2.28%
NOSH 134,038 132,349 132,135 131,987 131,964 131,782 131,650 1.20%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 27.52% 51.69% 66.61% 80.52% 92.90% 69.97% 60.07% -
ROE 4.95% 3.88% 3.53% 4.21% 5.14% 3.52% 2.90% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 68.75 28.32 20.62 20.37 21.70 19.45 18.16 143.10%
EPS 18.92 14.64 13.73 16.40 20.16 13.62 10.91 44.39%
DPS 0.00 10.00 5.33 8.00 0.00 10.00 4.00 -
NAPS 3.82 3.77 3.89 3.90 3.92 3.87 3.76 1.06%
Adjusted Per Share Value based on latest NOSH - 132,025
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 43.93 17.87 12.99 12.82 13.65 12.22 11.39 146.14%
EPS 12.09 9.24 8.65 10.32 12.68 8.55 6.84 46.23%
DPS 0.00 6.31 3.36 5.03 0.00 6.28 2.51 -
NAPS 2.4409 2.3786 2.4504 2.4539 2.466 2.4312 2.3598 2.28%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 -
Price 3.52 3.74 3.72 3.90 3.52 3.04 3.06 -
P/RPS 5.12 13.20 18.04 19.15 16.22 15.63 16.85 -54.83%
P/EPS 18.60 25.55 27.09 23.78 17.46 22.33 28.06 -23.99%
EY 5.38 3.91 3.69 4.21 5.73 4.48 3.56 31.72%
DY 0.00 2.67 1.43 2.05 0.00 3.29 1.31 -
P/NAPS 0.92 0.99 0.96 1.00 0.90 0.79 0.81 8.86%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 22/09/04 28/06/04 29/03/04 18/12/03 18/09/03 26/06/03 20/03/03 -
Price 3.62 3.38 4.06 3.52 3.54 3.30 3.10 -
P/RPS 5.27 11.93 19.69 17.28 16.31 16.96 17.08 -54.37%
P/EPS 19.13 23.09 29.56 21.46 17.56 24.24 28.42 -23.21%
EY 5.23 4.33 3.38 4.66 5.69 4.12 3.52 30.23%
DY 0.00 2.96 1.31 2.27 0.00 3.03 1.29 -
P/NAPS 0.95 0.90 1.04 0.90 0.90 0.85 0.82 10.31%

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