[UMCCA] QoQ TTM Result on 31-Jan-2006 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
29-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jan-2006 [#3]
Profit Trend
QoQ- -8.66%
YoY- 21.89%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 111,405 111,722 114,008 113,472 116,276 105,191 100,012 7.43%
PBT 35,117 30,660 29,419 29,052 33,412 32,273 33,417 3.35%
Tax -6,542 -5,554 -5,323 2,612 1,255 536 159 -
NP 28,575 25,106 24,096 31,664 34,667 32,809 33,576 -10.16%
-
NP to SH 28,575 25,106 24,096 31,664 34,667 32,809 33,576 -10.16%
-
Tax Rate 18.63% 18.11% 18.09% -8.99% -3.76% -1.66% -0.48% -
Total Cost 82,830 86,616 89,912 81,808 81,609 72,382 66,436 15.79%
-
Net Worth 567,092 563,107 557,420 552,369 533,050 531,867 526,824 5.01%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div 18,763 17,416 17,416 14,739 14,739 14,742 14,742 17.39%
Div Payout % 65.66% 69.37% 72.28% 46.55% 42.52% 44.93% 43.91% -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 567,092 563,107 557,420 552,369 533,050 531,867 526,824 5.01%
NOSH 134,064 134,073 133,995 134,070 133,932 133,971 134,052 0.00%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 25.65% 22.47% 21.14% 27.90% 29.81% 31.19% 33.57% -
ROE 5.04% 4.46% 4.32% 5.73% 6.50% 6.17% 6.37% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 83.10 83.33 85.08 84.64 86.82 78.52 74.61 7.42%
EPS 21.31 18.73 17.98 23.62 25.88 24.49 25.05 -10.19%
DPS 14.00 13.00 13.00 11.00 11.00 11.00 11.00 17.39%
NAPS 4.23 4.20 4.16 4.12 3.98 3.97 3.93 5.01%
Adjusted Per Share Value based on latest NOSH - 134,070
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 53.11 53.26 54.35 54.09 55.43 50.15 47.68 7.43%
EPS 13.62 11.97 11.49 15.09 16.53 15.64 16.01 -10.19%
DPS 8.94 8.30 8.30 7.03 7.03 7.03 7.03 17.32%
NAPS 2.7034 2.6844 2.6573 2.6332 2.5411 2.5355 2.5115 5.01%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 -
Price 4.48 4.40 4.78 4.38 3.90 3.68 3.54 -
P/RPS 5.39 5.28 5.62 5.18 4.49 4.69 4.74 8.91%
P/EPS 21.02 23.50 26.58 18.55 15.07 15.03 14.13 30.22%
EY 4.76 4.26 3.76 5.39 6.64 6.65 7.08 -23.19%
DY 3.13 2.95 2.72 2.51 2.82 2.99 3.11 0.42%
P/NAPS 1.06 1.05 1.15 1.06 0.98 0.93 0.90 11.49%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 20/12/06 22/09/06 27/06/06 29/03/06 21/12/05 21/09/05 29/06/05 -
Price 4.42 4.54 4.26 4.32 3.96 3.74 3.50 -
P/RPS 5.32 5.45 5.01 5.10 4.56 4.76 4.69 8.74%
P/EPS 20.74 24.24 23.69 18.29 15.30 15.27 13.97 30.04%
EY 4.82 4.12 4.22 5.47 6.54 6.55 7.16 -23.13%
DY 3.17 2.86 3.05 2.55 2.78 2.94 3.14 0.63%
P/NAPS 1.04 1.08 1.02 1.05 0.99 0.94 0.89 10.91%

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