[UMCCA] QoQ Quarter Result on 31-Oct-2007 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
17-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 62.25%
YoY- 122.47%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 70,627 59,717 50,727 65,129 46,613 30,340 38,655 49.50%
PBT 35,857 25,564 36,619 33,703 22,225 15,821 23,549 32.38%
Tax -8,362 -5,749 -4,689 -5,966 -5,130 -3,050 -3,468 79.90%
NP 27,495 19,815 31,930 27,737 17,095 12,771 20,081 23.32%
-
NP to SH 27,495 19,815 31,930 27,737 17,095 12,771 20,081 23.32%
-
Tax Rate 23.32% 22.49% 12.80% 17.70% 23.08% 19.28% 14.73% -
Total Cost 43,132 39,902 18,797 37,392 29,518 17,569 18,574 75.44%
-
Net Worth 891,041 862,803 637,796 616,377 612,258 596,337 581,397 32.96%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - 60,289 - 13,399 - 33,502 - -
Div Payout % - 304.26% - 48.31% - 262.33% - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 891,041 862,803 637,796 616,377 612,258 596,337 581,397 32.96%
NOSH 133,991 133,975 133,990 133,995 133,973 134,008 133,962 0.01%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 38.93% 33.18% 62.94% 42.59% 36.67% 42.09% 51.95% -
ROE 3.09% 2.30% 5.01% 4.50% 2.79% 2.14% 3.45% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 52.71 44.57 37.86 48.61 34.79 22.64 28.86 49.47%
EPS 20.52 14.79 23.83 20.70 12.76 9.53 14.99 23.31%
DPS 0.00 45.00 0.00 10.00 0.00 25.00 0.00 -
NAPS 6.65 6.44 4.76 4.60 4.57 4.45 4.34 32.94%
Adjusted Per Share Value based on latest NOSH - 133,995
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 33.67 28.47 24.18 31.05 22.22 14.46 18.43 49.49%
EPS 13.11 9.45 15.22 13.22 8.15 6.09 9.57 23.37%
DPS 0.00 28.74 0.00 6.39 0.00 15.97 0.00 -
NAPS 4.2477 4.1131 3.0405 2.9384 2.9187 2.8428 2.7716 32.96%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 7.30 5.20 5.20 6.75 6.00 5.65 4.62 -
P/RPS 13.85 11.67 13.74 13.89 17.24 24.96 16.01 -9.21%
P/EPS 35.58 35.16 21.82 32.61 47.02 59.29 30.82 10.05%
EY 2.81 2.84 4.58 3.07 2.13 1.69 3.24 -9.06%
DY 0.00 8.65 0.00 1.48 0.00 4.42 0.00 -
P/NAPS 1.10 0.81 1.09 1.47 1.31 1.27 1.06 2.50%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 10/09/08 25/06/08 26/03/08 17/12/07 11/09/07 27/06/07 26/03/07 -
Price 4.13 5.33 4.90 7.00 5.90 6.00 4.86 -
P/RPS 7.84 11.96 12.94 14.40 16.96 26.50 16.84 -39.95%
P/EPS 20.13 36.04 20.56 33.82 46.24 62.96 32.42 -27.23%
EY 4.97 2.77 4.86 2.96 2.16 1.59 3.08 37.61%
DY 0.00 8.44 0.00 1.43 0.00 4.17 0.00 -
P/NAPS 0.62 0.83 1.03 1.52 1.29 1.35 1.12 -32.60%

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