[UMCCA] QoQ Cumulative Quarter Result on 30-Apr-2004 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
28-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- 42.37%
YoY- 8.02%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 76,603 46,989 23,039 37,486 20,432 13,441 7,159 382.10%
PBT 27,023 18,013 8,274 27,035 18,958 14,722 9,114 105.70%
Tax -6,811 -4,532 -1,934 -7,659 -5,348 -3,899 -2,463 96.40%
NP 20,212 13,481 6,340 19,376 13,610 10,823 6,651 109.09%
-
NP to SH 20,212 13,481 6,340 19,376 13,610 10,823 6,651 109.09%
-
Tax Rate 25.20% 25.16% 23.37% 28.33% 28.21% 26.48% 27.02% -
Total Cost 56,391 33,508 16,699 18,110 6,822 2,618 508 2177.01%
-
Net Worth 517,362 510,562 512,025 498,958 514,008 514,752 517,300 0.00%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div 6,701 6,700 - 13,234 5,285 5,279 - -
Div Payout % 33.16% 49.70% - 68.31% 38.83% 48.78% - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 517,362 510,562 512,025 498,958 514,008 514,752 517,300 0.00%
NOSH 134,031 134,005 134,038 132,349 132,135 131,987 131,964 1.03%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 26.39% 28.69% 27.52% 51.69% 66.61% 80.52% 92.90% -
ROE 3.91% 2.64% 1.24% 3.88% 2.65% 2.10% 1.29% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 57.15 35.06 17.19 28.32 15.46 10.18 5.42 377.43%
EPS 15.08 10.06 4.73 14.64 10.30 8.20 5.04 106.95%
DPS 5.00 5.00 0.00 10.00 4.00 4.00 0.00 -
NAPS 3.86 3.81 3.82 3.77 3.89 3.90 3.92 -1.01%
Adjusted Per Share Value based on latest NOSH - 132,270
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 36.52 22.40 10.98 17.87 9.74 6.41 3.41 382.38%
EPS 9.64 6.43 3.02 9.24 6.49 5.16 3.17 109.19%
DPS 3.19 3.19 0.00 6.31 2.52 2.52 0.00 -
NAPS 2.4663 2.4339 2.4409 2.3786 2.4504 2.4539 2.466 0.00%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 3.70 3.48 3.52 3.74 3.72 3.90 3.52 -
P/RPS 6.47 9.92 20.48 13.20 24.06 38.30 64.89 -78.34%
P/EPS 24.54 34.59 74.42 25.55 36.12 47.56 69.84 -50.04%
EY 4.08 2.89 1.34 3.91 2.77 2.10 1.43 100.52%
DY 1.35 1.44 0.00 2.67 1.08 1.03 0.00 -
P/NAPS 0.96 0.91 0.92 0.99 0.96 1.00 0.90 4.37%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 30/03/05 22/12/04 22/09/04 28/06/04 29/03/04 18/12/03 18/09/03 -
Price 3.62 3.78 3.62 3.38 4.06 3.52 3.54 -
P/RPS 6.33 10.78 21.06 11.93 26.26 34.57 65.25 -78.73%
P/EPS 24.01 37.57 76.53 23.09 39.42 42.93 70.24 -50.95%
EY 4.17 2.66 1.31 4.33 2.54 2.33 1.42 104.39%
DY 1.38 1.32 0.00 2.96 0.99 1.14 0.00 -
P/NAPS 0.94 0.99 0.95 0.90 1.04 0.90 0.90 2.92%

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