[UMCCA] QoQ TTM Result on 31-Jul-2002 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
19-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2002 [#1]
Profit Trend
QoQ- -6.72%
YoY- -91.4%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 25,635 22,132 20,684 19,088 17,257 15,794 14,372 47.23%
PBT 23,651 21,160 16,233 16,307 16,650 113,009 120,098 -66.25%
Tax -5,713 -5,647 -6,028 -6,155 -5,767 -8,200 -9,722 -29.91%
NP 17,938 15,513 10,205 10,152 10,883 104,809 110,376 -70.31%
-
NP to SH 17,938 15,513 10,205 10,152 10,883 104,809 110,376 -70.31%
-
Tax Rate 24.16% 26.69% 37.13% 37.74% 34.64% 7.26% 8.10% -
Total Cost 7,697 6,619 10,479 8,936 6,374 -89,015 -96,004 -
-
Net Worth 512,458 494,776 438,837 437,958 443,364 484,604 483,789 3.92%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div 11,854 8,840 8,840 10,581 10,581 34,128 34,128 -50.68%
Div Payout % 66.09% 56.99% 86.63% 104.23% 97.23% 32.56% 30.92% -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 512,458 494,776 438,837 437,958 443,364 484,604 483,789 3.92%
NOSH 131,737 131,589 87,767 87,591 88,672 87,790 87,484 31.47%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 69.97% 70.09% 49.34% 53.19% 63.06% 663.60% 767.99% -
ROE 3.50% 3.14% 2.33% 2.32% 2.45% 21.63% 22.81% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 19.46 16.82 23.57 21.79 19.46 17.99 16.43 11.97%
EPS 13.62 11.79 11.63 11.59 12.27 119.39 126.17 -77.42%
DPS 9.00 6.72 10.00 12.00 12.00 39.00 39.00 -62.47%
NAPS 3.89 3.76 5.00 5.00 5.00 5.52 5.53 -20.95%
Adjusted Per Share Value based on latest NOSH - 87,591
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 12.22 10.55 9.86 9.10 8.23 7.53 6.85 47.24%
EPS 8.55 7.40 4.86 4.84 5.19 49.96 52.62 -70.32%
DPS 5.65 4.21 4.21 5.04 5.04 16.27 16.27 -50.69%
NAPS 2.443 2.3587 2.092 2.0878 2.1136 2.3102 2.3063 3.92%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 - - -
Price 3.04 3.06 3.16 4.84 4.94 0.00 0.00 -
P/RPS 15.62 18.19 13.41 22.21 25.38 0.00 0.00 -
P/EPS 22.33 25.96 27.18 41.76 40.25 0.00 0.00 -
EY 4.48 3.85 3.68 2.39 2.48 0.00 0.00 -
DY 2.96 2.20 3.16 2.48 2.43 0.00 0.00 -
P/NAPS 0.78 0.81 0.63 0.97 0.99 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 26/06/03 20/03/03 12/12/02 19/09/02 27/06/02 28/03/02 11/12/01 -
Price 3.30 3.10 3.18 4.82 4.66 4.72 0.00 -
P/RPS 16.96 18.43 13.49 22.12 23.94 26.24 0.00 -
P/EPS 24.24 26.30 27.35 41.59 37.97 3.95 0.00 -
EY 4.13 3.80 3.66 2.40 2.63 25.29 0.00 -
DY 2.73 2.17 3.14 2.49 2.58 8.26 0.00 -
P/NAPS 0.85 0.82 0.64 0.96 0.93 0.86 0.00 -

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