[UMCCA] QoQ Cumulative Quarter Result on 31-Jan-2005 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
30-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- 49.93%
YoY- 48.51%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 63,252 28,218 100,013 76,603 46,989 23,039 37,486 41.59%
PBT 18,008 7,130 33,418 27,023 18,013 8,274 27,035 -23.67%
Tax -3,436 -1,557 159 -6,811 -4,532 -1,934 -7,659 -41.31%
NP 14,572 5,573 33,577 20,212 13,481 6,340 19,376 -17.25%
-
NP to SH 14,572 5,573 33,577 20,212 13,481 6,340 19,376 -17.25%
-
Tax Rate 19.08% 21.84% -0.48% 25.20% 25.16% 23.37% 28.33% -
Total Cost 48,680 22,645 66,436 56,391 33,508 16,699 18,110 92.97%
-
Net Worth 533,110 531,867 526,566 517,362 510,562 512,025 498,958 4.49%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div 6,697 - 14,738 6,701 6,700 - 13,234 -36.41%
Div Payout % 45.96% - 43.89% 33.16% 49.70% - 68.31% -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 533,110 531,867 526,566 517,362 510,562 512,025 498,958 4.49%
NOSH 133,947 133,971 133,986 134,031 134,005 134,038 132,349 0.80%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 23.04% 19.75% 33.57% 26.39% 28.69% 27.52% 51.69% -
ROE 2.73% 1.05% 6.38% 3.91% 2.64% 1.24% 3.88% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 47.22 21.06 74.64 57.15 35.06 17.19 28.32 40.48%
EPS 10.87 4.16 25.06 15.08 10.06 4.73 14.64 -17.95%
DPS 5.00 0.00 11.00 5.00 5.00 0.00 10.00 -36.92%
NAPS 3.98 3.97 3.93 3.86 3.81 3.82 3.77 3.66%
Adjusted Per Share Value based on latest NOSH - 134,063
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 30.15 13.45 47.68 36.52 22.40 10.98 17.87 41.58%
EPS 6.95 2.66 16.01 9.64 6.43 3.02 9.24 -17.25%
DPS 3.19 0.00 7.03 3.19 3.19 0.00 6.31 -36.46%
NAPS 2.5414 2.5355 2.5102 2.4663 2.4339 2.4409 2.3786 4.49%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 3.90 3.68 3.54 3.70 3.48 3.52 3.74 -
P/RPS 8.26 17.47 4.74 6.47 9.92 20.48 13.20 -26.77%
P/EPS 35.85 88.47 14.13 24.54 34.59 74.42 25.55 25.25%
EY 2.79 1.13 7.08 4.08 2.89 1.34 3.91 -20.09%
DY 1.28 0.00 3.11 1.35 1.44 0.00 2.67 -38.66%
P/NAPS 0.98 0.93 0.90 0.96 0.91 0.92 0.99 -0.67%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 21/12/05 21/09/05 29/06/05 30/03/05 22/12/04 22/09/04 28/06/04 -
Price 3.96 3.74 3.50 3.62 3.78 3.62 3.38 -
P/RPS 8.39 17.76 4.69 6.33 10.78 21.06 11.93 -20.86%
P/EPS 36.40 89.91 13.97 24.01 37.57 76.53 23.09 35.33%
EY 2.75 1.11 7.16 4.17 2.66 1.31 4.33 -26.05%
DY 1.26 0.00 3.14 1.38 1.32 0.00 2.96 -43.32%
P/NAPS 0.99 0.94 0.89 0.94 0.99 0.95 0.90 6.54%

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