[UMCCA] QoQ Quarter Result on 31-Jul-2004 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
22-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- 9.94%
YoY- -4.68%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 23,409 29,614 23,950 23,039 17,054 6,991 6,282 140.54%
PBT 6,395 9,009 9,739 8,274 8,078 4,236 5,608 9.15%
Tax 6,970 -2,279 -2,598 -1,934 -2,311 -1,449 -1,436 -
NP 13,365 6,730 7,141 6,340 5,767 2,787 4,172 117.46%
-
NP to SH 13,365 6,730 7,141 6,340 5,767 2,787 4,172 117.46%
-
Tax Rate -108.99% 25.30% 26.68% 23.37% 28.61% 34.21% 25.61% -
Total Cost 10,044 22,884 16,809 16,699 11,287 4,204 2,110 183.24%
-
Net Worth 526,824 517,486 510,454 512,025 498,660 513,811 514,898 1.53%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 8,043 - 6,698 - 7,936 - 5,281 32.40%
Div Payout % 60.18% - 93.81% - 137.61% - 126.58% -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 526,824 517,486 510,454 512,025 498,660 513,811 514,898 1.53%
NOSH 134,052 134,063 133,977 134,038 132,270 132,085 132,025 1.02%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 57.09% 22.73% 29.82% 27.52% 33.82% 39.87% 66.41% -
ROE 2.54% 1.30% 1.40% 1.24% 1.16% 0.54% 0.81% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 17.46 22.09 17.88 17.19 12.89 5.29 4.76 138.03%
EPS 9.97 5.02 5.33 4.73 4.36 2.11 3.16 115.26%
DPS 6.00 0.00 5.00 0.00 6.00 0.00 4.00 31.06%
NAPS 3.93 3.86 3.81 3.82 3.77 3.89 3.90 0.51%
Adjusted Per Share Value based on latest NOSH - 134,038
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 11.16 14.12 11.42 10.98 8.13 3.33 2.99 140.81%
EPS 6.37 3.21 3.40 3.02 2.75 1.33 1.99 117.35%
DPS 3.83 0.00 3.19 0.00 3.78 0.00 2.52 32.22%
NAPS 2.5115 2.4669 2.4334 2.4409 2.3772 2.4494 2.4546 1.54%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 3.54 3.70 3.48 3.52 3.74 3.72 3.90 -
P/RPS 20.27 16.75 19.47 20.48 29.01 70.28 81.96 -60.63%
P/EPS 35.51 73.71 65.29 74.42 85.78 176.30 123.42 -56.45%
EY 2.82 1.36 1.53 1.34 1.17 0.57 0.81 129.88%
DY 1.69 0.00 1.44 0.00 1.60 0.00 1.03 39.15%
P/NAPS 0.90 0.96 0.91 0.92 0.99 0.96 1.00 -6.78%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/06/05 30/03/05 22/12/04 22/09/04 28/06/04 29/03/04 18/12/03 -
Price 3.50 3.62 3.78 3.62 3.38 4.06 3.52 -
P/RPS 20.04 16.39 21.15 21.06 26.22 76.71 73.98 -58.16%
P/EPS 35.11 72.11 70.92 76.53 77.52 192.42 111.39 -53.71%
EY 2.85 1.39 1.41 1.31 1.29 0.52 0.90 115.79%
DY 1.71 0.00 1.32 0.00 1.78 0.00 1.14 31.06%
P/NAPS 0.89 0.94 0.99 0.95 0.90 1.04 0.90 -0.74%

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