[UMCCA] QoQ Annualized Quarter Result on 31-Oct-2005 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
21-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- 30.74%
YoY- 8.09%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 103,728 114,007 120,082 126,504 112,872 100,013 102,137 1.03%
PBT 33,484 29,418 30,208 36,016 28,520 33,418 36,030 -4.78%
Tax -7,152 -5,323 -5,810 -6,872 -6,228 159 -9,081 -14.75%
NP 26,332 24,095 24,397 29,144 22,292 33,577 26,949 -1.53%
-
NP to SH 26,332 24,095 24,397 29,144 22,292 33,577 26,949 -1.53%
-
Tax Rate 21.36% 18.09% 19.23% 19.08% 21.84% -0.48% 25.20% -
Total Cost 77,396 89,912 95,685 97,360 90,580 66,436 75,188 1.95%
-
Net Worth 563,107 556,009 551,967 533,110 531,867 526,566 517,362 5.82%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - 17,417 8,931 13,394 - 14,738 8,935 -
Div Payout % - 72.29% 36.61% 45.96% - 43.89% 33.16% -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 563,107 556,009 551,967 533,110 531,867 526,566 517,362 5.82%
NOSH 134,073 133,978 133,972 133,947 133,971 133,986 134,031 0.02%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 25.39% 21.13% 20.32% 23.04% 19.75% 33.57% 26.39% -
ROE 4.68% 4.33% 4.42% 5.47% 4.19% 6.38% 5.21% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 77.37 85.09 89.63 94.44 84.25 74.64 76.20 1.02%
EPS 19.64 17.98 18.20 21.74 16.64 25.06 20.11 -1.56%
DPS 0.00 13.00 6.67 10.00 0.00 11.00 6.67 -
NAPS 4.20 4.15 4.12 3.98 3.97 3.93 3.86 5.80%
Adjusted Per Share Value based on latest NOSH - 133,932
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 49.45 54.35 57.25 60.31 53.81 47.68 48.69 1.04%
EPS 12.55 11.49 11.63 13.89 10.63 16.01 12.85 -1.56%
DPS 0.00 8.30 4.26 6.39 0.00 7.03 4.26 -
NAPS 2.6844 2.6506 2.6313 2.5414 2.5355 2.5102 2.4663 5.82%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 4.40 4.78 4.38 3.90 3.68 3.54 3.70 -
P/RPS 5.69 5.62 4.89 4.13 4.37 4.74 4.86 11.11%
P/EPS 22.40 26.58 24.05 17.92 22.12 14.13 18.40 14.05%
EY 4.46 3.76 4.16 5.58 4.52 7.08 5.43 -12.32%
DY 0.00 2.72 1.52 2.56 0.00 3.11 1.80 -
P/NAPS 1.05 1.15 1.06 0.98 0.93 0.90 0.96 6.17%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 22/09/06 27/06/06 29/03/06 21/12/05 21/09/05 29/06/05 30/03/05 -
Price 4.54 4.26 4.32 3.96 3.74 3.50 3.62 -
P/RPS 5.87 5.01 4.82 4.19 4.44 4.69 4.75 15.20%
P/EPS 23.12 23.69 23.72 18.20 22.48 13.97 18.00 18.21%
EY 4.33 4.22 4.22 5.49 4.45 7.16 5.55 -15.29%
DY 0.00 3.05 1.54 2.53 0.00 3.14 1.84 -
P/NAPS 1.08 1.03 1.05 0.99 0.94 0.89 0.94 9.72%

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