[UMCCA] QoQ TTM Result on 31-Jan-2003 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
20-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- 52.01%
YoY- -85.2%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 27,731 27,401 25,635 22,132 20,684 19,088 17,257 37.07%
PBT 29,228 27,794 23,651 21,160 16,233 16,307 16,650 45.37%
Tax -6,683 -6,551 -5,713 -5,647 -6,028 -6,155 -5,767 10.29%
NP 22,545 21,243 17,938 15,513 10,205 10,152 10,883 62.28%
-
NP to SH 22,545 21,243 17,938 15,513 10,205 10,152 10,883 62.28%
-
Tax Rate 22.87% 23.57% 24.16% 26.69% 37.13% 37.74% 34.64% -
Total Cost 5,186 6,158 7,697 6,619 10,479 8,936 6,374 -12.81%
-
Net Worth 514,898 517,300 512,458 494,776 438,837 437,958 443,364 10.45%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div 14,502 11,854 11,854 8,840 8,840 10,581 10,581 23.31%
Div Payout % 64.33% 55.80% 66.09% 56.99% 86.63% 104.23% 97.23% -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 514,898 517,300 512,458 494,776 438,837 437,958 443,364 10.45%
NOSH 132,025 131,964 131,737 131,589 87,767 87,591 88,672 30.29%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 81.30% 77.53% 69.97% 70.09% 49.34% 53.19% 63.06% -
ROE 4.38% 4.11% 3.50% 3.14% 2.33% 2.32% 2.45% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 21.00 20.76 19.46 16.82 23.57 21.79 19.46 5.19%
EPS 17.08 16.10 13.62 11.79 11.63 11.59 12.27 24.59%
DPS 11.00 8.98 9.00 6.72 10.00 12.00 12.00 -5.62%
NAPS 3.90 3.92 3.89 3.76 5.00 5.00 5.00 -15.22%
Adjusted Per Share Value based on latest NOSH - 131,589
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 13.22 13.06 12.22 10.55 9.86 9.10 8.23 37.03%
EPS 10.75 10.13 8.55 7.40 4.86 4.84 5.19 62.27%
DPS 6.91 5.65 5.65 4.21 4.21 5.04 5.04 23.34%
NAPS 2.4546 2.466 2.443 2.3587 2.092 2.0878 2.1136 10.45%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 -
Price 3.90 3.52 3.04 3.06 3.16 4.84 4.94 -
P/RPS 18.57 16.95 15.62 18.19 13.41 22.21 25.38 -18.75%
P/EPS 22.84 21.87 22.33 25.96 27.18 41.76 40.25 -31.38%
EY 4.38 4.57 4.48 3.85 3.68 2.39 2.48 45.95%
DY 2.82 2.55 2.96 2.20 3.16 2.48 2.43 10.40%
P/NAPS 1.00 0.90 0.78 0.81 0.63 0.97 0.99 0.67%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 18/12/03 18/09/03 26/06/03 20/03/03 12/12/02 19/09/02 27/06/02 -
Price 3.52 3.54 3.30 3.10 3.18 4.82 4.66 -
P/RPS 16.76 17.05 16.96 18.43 13.49 22.12 23.94 -21.10%
P/EPS 20.61 21.99 24.24 26.30 27.35 41.59 37.97 -33.38%
EY 4.85 4.55 4.13 3.80 3.66 2.40 2.63 50.21%
DY 3.13 2.54 2.73 2.17 3.14 2.49 2.58 13.70%
P/NAPS 0.90 0.90 0.85 0.82 0.64 0.96 0.93 -2.15%

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