[UMCCA] QoQ Cumulative Quarter Result on 31-Jan-2008 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
26-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jan-2008 [#3]
Profit Trend
QoQ- 71.22%
YoY- 96.16%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 124,700 70,627 222,186 162,469 111,742 46,613 129,645 -2.54%
PBT 61,154 35,857 118,111 92,547 55,928 22,225 63,076 -2.03%
Tax -14,619 -8,362 -21,534 -15,785 -11,096 -5,130 -11,173 19.53%
NP 46,535 27,495 96,577 76,762 44,832 17,095 51,903 -6.98%
-
NP to SH 46,535 27,495 96,577 76,762 44,832 17,095 51,903 -6.98%
-
Tax Rate 23.91% 23.32% 18.23% 17.06% 19.84% 23.08% 17.71% -
Total Cost 78,165 43,132 125,609 85,707 66,910 29,518 77,742 0.36%
-
Net Worth 864,240 891,041 862,988 637,896 616,339 612,258 596,355 27.91%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div 13,399 - 73,702 13,401 13,398 - 41,543 -52.80%
Div Payout % 28.79% - 76.31% 17.46% 29.89% - 80.04% -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 864,240 891,041 862,988 637,896 616,339 612,258 596,355 27.91%
NOSH 133,990 133,991 134,004 134,011 133,986 133,973 134,012 -0.01%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 37.32% 38.93% 43.47% 47.25% 40.12% 36.67% 40.03% -
ROE 5.38% 3.09% 11.19% 12.03% 7.27% 2.79% 8.70% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 93.07 52.71 165.80 121.23 83.40 34.79 96.74 -2.53%
EPS 34.73 20.52 72.07 57.28 33.46 12.76 38.73 -6.97%
DPS 10.00 0.00 55.00 10.00 10.00 0.00 31.00 -52.80%
NAPS 6.45 6.65 6.44 4.76 4.60 4.57 4.45 27.93%
Adjusted Per Share Value based on latest NOSH - 133,990
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 59.45 33.67 105.92 77.45 53.27 22.22 61.80 -2.53%
EPS 22.18 13.11 46.04 36.59 21.37 8.15 24.74 -6.99%
DPS 6.39 0.00 35.14 6.39 6.39 0.00 19.80 -52.78%
NAPS 4.12 4.2477 4.114 3.0409 2.9382 2.9187 2.8429 27.91%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 3.40 7.30 5.20 5.20 6.75 6.00 5.65 -
P/RPS 3.65 13.85 3.14 4.29 8.09 17.24 5.84 -26.79%
P/EPS 9.79 35.58 7.22 9.08 20.17 47.02 14.59 -23.26%
EY 10.21 2.81 13.86 11.02 4.96 2.13 6.85 30.32%
DY 2.94 0.00 10.58 1.92 1.48 0.00 5.49 -33.92%
P/NAPS 0.53 1.10 0.81 1.09 1.47 1.31 1.27 -44.00%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 16/12/08 10/09/08 25/06/08 26/03/08 17/12/07 11/09/07 27/06/07 -
Price 3.80 4.13 5.33 4.90 7.00 5.90 6.00 -
P/RPS 4.08 7.84 3.21 4.04 8.39 16.96 6.20 -24.24%
P/EPS 10.94 20.13 7.40 8.55 20.92 46.24 15.49 -20.60%
EY 9.14 4.97 13.52 11.69 4.78 2.16 6.46 25.89%
DY 2.63 0.00 10.32 2.04 1.43 0.00 5.17 -36.14%
P/NAPS 0.59 0.62 0.83 1.03 1.52 1.29 1.35 -42.26%

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