[UMCCA] QoQ Cumulative Quarter Result on 31-Jan-2004 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
29-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- 25.75%
YoY- 26.38%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 46,989 23,039 37,486 20,432 13,441 7,159 25,635 49.50%
PBT 18,013 8,274 27,035 18,958 14,722 9,114 23,650 -16.53%
Tax -4,532 -1,934 -7,659 -5,348 -3,899 -2,463 -5,712 -14.23%
NP 13,481 6,340 19,376 13,610 10,823 6,651 17,938 -17.26%
-
NP to SH 13,481 6,340 19,376 13,610 10,823 6,651 17,938 -17.26%
-
Tax Rate 25.16% 23.37% 28.33% 28.21% 26.48% 27.02% 24.15% -
Total Cost 33,508 16,699 18,110 6,822 2,618 508 7,697 165.42%
-
Net Worth 510,562 512,025 498,958 514,008 514,752 517,300 509,996 0.07%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div 6,700 - 13,234 5,285 5,279 - 13,178 -36.16%
Div Payout % 49.70% - 68.31% 38.83% 48.78% - 73.47% -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 510,562 512,025 498,958 514,008 514,752 517,300 509,996 0.07%
NOSH 134,005 134,038 132,349 132,135 131,987 131,964 131,782 1.11%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 28.69% 27.52% 51.69% 66.61% 80.52% 92.90% 69.97% -
ROE 2.64% 1.24% 3.88% 2.65% 2.10% 1.29% 3.52% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 35.06 17.19 28.32 15.46 10.18 5.42 19.45 47.84%
EPS 10.06 4.73 14.64 10.30 8.20 5.04 13.62 -18.21%
DPS 5.00 0.00 10.00 4.00 4.00 0.00 10.00 -36.87%
NAPS 3.81 3.82 3.77 3.89 3.90 3.92 3.87 -1.03%
Adjusted Per Share Value based on latest NOSH - 132,085
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 22.40 10.98 17.87 9.74 6.41 3.41 12.22 49.50%
EPS 6.43 3.02 9.24 6.49 5.16 3.17 8.55 -17.23%
DPS 3.19 0.00 6.31 2.52 2.52 0.00 6.28 -36.20%
NAPS 2.4339 2.4409 2.3786 2.4504 2.4539 2.466 2.4312 0.07%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 3.48 3.52 3.74 3.72 3.90 3.52 3.04 -
P/RPS 9.92 20.48 13.20 24.06 38.30 64.89 15.63 -26.04%
P/EPS 34.59 74.42 25.55 36.12 47.56 69.84 22.33 33.70%
EY 2.89 1.34 3.91 2.77 2.10 1.43 4.48 -25.24%
DY 1.44 0.00 2.67 1.08 1.03 0.00 3.29 -42.20%
P/NAPS 0.91 0.92 0.99 0.96 1.00 0.90 0.79 9.83%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 22/12/04 22/09/04 28/06/04 29/03/04 18/12/03 18/09/03 26/06/03 -
Price 3.78 3.62 3.38 4.06 3.52 3.54 3.30 -
P/RPS 10.78 21.06 11.93 26.26 34.57 65.25 16.96 -25.97%
P/EPS 37.57 76.53 23.09 39.42 42.93 70.24 24.24 33.75%
EY 2.66 1.31 4.33 2.54 2.33 1.42 4.12 -25.20%
DY 1.32 0.00 2.96 0.99 1.14 0.00 3.03 -42.38%
P/NAPS 0.99 0.95 0.90 1.04 0.90 0.90 0.85 10.64%

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