[UMCCA] QoQ Annualized Quarter Result on 31-Oct-2007 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
17-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 31.13%
YoY- 135.33%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 282,508 222,186 216,625 223,484 186,452 129,645 132,406 65.81%
PBT 143,428 118,111 123,396 111,856 88,900 63,076 63,006 73.13%
Tax -33,448 -21,534 -21,046 -22,192 -20,520 -11,173 -10,830 112.22%
NP 109,980 96,577 102,349 89,664 68,380 51,903 52,176 64.47%
-
NP to SH 109,980 96,577 102,349 89,664 68,380 51,903 52,176 64.47%
-
Tax Rate 23.32% 18.23% 17.06% 19.84% 23.08% 17.71% 17.19% -
Total Cost 172,528 125,609 114,276 133,820 118,072 77,742 80,230 66.68%
-
Net Worth 891,041 862,988 637,896 616,339 612,258 596,355 581,619 32.92%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - 73,702 17,868 26,797 - 41,543 10,721 -
Div Payout % - 76.31% 17.46% 29.89% - 80.04% 20.55% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 891,041 862,988 637,896 616,339 612,258 596,355 581,619 32.92%
NOSH 133,991 134,004 134,011 133,986 133,973 134,012 134,013 -0.01%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 38.93% 43.47% 47.25% 40.12% 36.67% 40.03% 39.41% -
ROE 12.34% 11.19% 16.04% 14.55% 11.17% 8.70% 8.97% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 210.84 165.80 161.65 166.80 139.17 96.74 98.80 65.83%
EPS 82.08 72.07 76.37 66.92 51.04 38.73 38.93 64.50%
DPS 0.00 55.00 13.33 20.00 0.00 31.00 8.00 -
NAPS 6.65 6.44 4.76 4.60 4.57 4.45 4.34 32.94%
Adjusted Per Share Value based on latest NOSH - 133,995
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 134.68 105.92 103.27 106.54 88.88 61.80 63.12 65.81%
EPS 52.43 46.04 48.79 42.74 32.60 24.74 24.87 64.48%
DPS 0.00 35.14 8.52 12.77 0.00 19.80 5.11 -
NAPS 4.2477 4.114 3.0409 2.9382 2.9187 2.8429 2.7727 32.92%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 7.30 5.20 5.20 6.75 6.00 5.65 4.62 -
P/RPS 3.46 3.14 3.22 4.05 4.31 5.84 4.68 -18.25%
P/EPS 8.89 7.22 6.81 10.09 11.76 14.59 11.87 -17.54%
EY 11.24 13.86 14.69 9.91 8.51 6.85 8.43 21.16%
DY 0.00 10.58 2.56 2.96 0.00 5.49 1.73 -
P/NAPS 1.10 0.81 1.09 1.47 1.31 1.27 1.06 2.50%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 10/09/08 25/06/08 26/03/08 17/12/07 11/09/07 27/06/07 26/03/07 -
Price 4.13 5.33 4.90 7.00 5.90 6.00 4.86 -
P/RPS 1.96 3.21 3.03 4.20 4.24 6.20 4.92 -45.88%
P/EPS 5.03 7.40 6.42 10.46 11.56 15.49 12.48 -45.46%
EY 19.87 13.52 15.59 9.56 8.65 6.46 8.01 83.35%
DY 0.00 10.32 2.72 2.86 0.00 5.17 1.65 -
P/NAPS 0.62 0.83 1.03 1.52 1.29 1.35 1.12 -32.60%

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