[UMCCA] QoQ Cumulative Quarter Result on 31-Jul-2006 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
22-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- -72.68%
YoY- 18.12%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 129,645 99,305 60,650 25,932 114,007 90,062 63,252 61.56%
PBT 63,076 47,255 23,706 8,371 29,418 22,656 18,008 131.16%
Tax -11,173 -8,123 -4,655 -1,788 -5,323 -4,358 -3,436 119.96%
NP 51,903 39,132 19,051 6,583 24,095 18,298 14,572 133.77%
-
NP to SH 51,903 39,132 19,051 6,583 24,095 18,298 14,572 133.77%
-
Tax Rate 17.71% 17.19% 19.64% 21.36% 18.09% 19.24% 19.08% -
Total Cost 77,742 60,173 41,599 19,349 89,912 71,764 48,680 36.74%
-
Net Worth 596,355 581,619 566,706 563,107 556,009 551,967 533,110 7.78%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 41,543 8,040 8,038 - 17,417 6,698 6,697 238.73%
Div Payout % 80.04% 20.55% 42.19% - 72.29% 36.61% 45.96% -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 596,355 581,619 566,706 563,107 556,009 551,967 533,110 7.78%
NOSH 134,012 134,013 133,973 134,073 133,978 133,972 133,947 0.03%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 40.03% 39.41% 31.41% 25.39% 21.13% 20.32% 23.04% -
ROE 8.70% 6.73% 3.36% 1.17% 4.33% 3.32% 2.73% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 96.74 74.10 45.27 19.34 85.09 67.22 47.22 61.51%
EPS 38.73 29.20 14.22 4.91 17.98 13.65 10.87 133.82%
DPS 31.00 6.00 6.00 0.00 13.00 5.00 5.00 238.61%
NAPS 4.45 4.34 4.23 4.20 4.15 4.12 3.98 7.74%
Adjusted Per Share Value based on latest NOSH - 134,073
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 61.80 47.34 28.91 12.36 54.35 42.93 30.15 61.57%
EPS 24.74 18.65 9.08 3.14 11.49 8.72 6.95 133.67%
DPS 19.80 3.83 3.83 0.00 8.30 3.19 3.19 238.87%
NAPS 2.8429 2.7727 2.7016 2.6844 2.6506 2.6313 2.5414 7.78%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 -
Price 5.65 4.62 4.48 4.40 4.78 4.38 3.90 -
P/RPS 5.84 6.23 9.90 22.75 5.62 6.52 8.26 -20.68%
P/EPS 14.59 15.82 31.50 89.61 26.58 32.07 35.85 -45.17%
EY 6.85 6.32 3.17 1.12 3.76 3.12 2.79 82.29%
DY 5.49 1.30 1.34 0.00 2.72 1.14 1.28 164.68%
P/NAPS 1.27 1.06 1.06 1.05 1.15 1.06 0.98 18.92%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 27/06/07 26/03/07 20/12/06 22/09/06 27/06/06 29/03/06 21/12/05 -
Price 6.00 4.86 4.42 4.54 4.26 4.32 3.96 -
P/RPS 6.20 6.56 9.76 23.47 5.01 6.43 8.39 -18.30%
P/EPS 15.49 16.64 31.08 92.46 23.69 31.63 36.40 -43.51%
EY 6.46 6.01 3.22 1.08 4.22 3.16 2.75 76.98%
DY 5.17 1.23 1.36 0.00 3.05 1.16 1.26 156.96%
P/NAPS 1.35 1.12 1.04 1.08 1.03 1.05 0.99 23.03%

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