[UMCCA] QoQ TTM Result on 31-Oct-2001 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
11-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Oct-2001 [#2]
Profit Trend
QoQ- -6.54%
YoY- 188.5%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 19,088 17,257 15,794 14,372 13,692 14,563 16,215 11.52%
PBT 16,307 16,650 113,009 120,098 131,662 135,676 48,800 -51.94%
Tax -6,155 -5,767 -8,200 -9,722 -13,560 -15,170 -11,141 -32.74%
NP 10,152 10,883 104,809 110,376 118,102 120,506 37,659 -58.36%
-
NP to SH 10,152 10,883 104,809 110,376 118,102 120,506 37,659 -58.36%
-
Tax Rate 37.74% 34.64% 7.26% 8.10% 10.30% 11.18% 22.83% -
Total Cost 8,936 6,374 -89,015 -96,004 -104,410 -105,943 -21,444 -
-
Net Worth 437,958 443,364 484,604 483,789 483,815 480,441 403,333 5.66%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Div 10,581 10,581 34,128 34,128 35,003 35,003 12,239 -9.27%
Div Payout % 104.23% 97.23% 32.56% 30.92% 29.64% 29.05% 32.50% -
Equity
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 437,958 443,364 484,604 483,789 483,815 480,441 403,333 5.66%
NOSH 87,591 88,672 87,790 87,484 87,489 87,512 87,490 0.07%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 53.19% 63.06% 663.60% 767.99% 862.56% 827.48% 232.25% -
ROE 2.32% 2.45% 21.63% 22.81% 24.41% 25.08% 9.34% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 21.79 19.46 17.99 16.43 15.65 16.64 18.53 11.44%
EPS 11.59 12.27 119.39 126.17 134.99 137.70 43.04 -58.39%
DPS 12.00 12.00 39.00 39.00 40.00 40.00 14.00 -9.79%
NAPS 5.00 5.00 5.52 5.53 5.53 5.49 4.61 5.57%
Adjusted Per Share Value based on latest NOSH - 87,484
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 9.10 8.23 7.53 6.85 6.53 6.94 7.73 11.52%
EPS 4.84 5.19 49.96 52.62 56.30 57.45 17.95 -58.36%
DPS 5.04 5.04 16.27 16.27 16.69 16.69 5.83 -9.27%
NAPS 2.0878 2.1136 2.3102 2.3063 2.3064 2.2903 1.9227 5.66%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 - - - - - -
Price 4.84 4.94 0.00 0.00 0.00 0.00 0.00 -
P/RPS 22.21 25.38 0.00 0.00 0.00 0.00 0.00 -
P/EPS 41.76 40.25 0.00 0.00 0.00 0.00 0.00 -
EY 2.39 2.48 0.00 0.00 0.00 0.00 0.00 -
DY 2.48 2.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.99 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 19/09/02 27/06/02 28/03/02 11/12/01 20/09/01 25/06/01 29/03/01 -
Price 4.82 4.66 4.72 0.00 0.00 0.00 0.00 -
P/RPS 22.12 23.94 26.24 0.00 0.00 0.00 0.00 -
P/EPS 41.59 37.97 3.95 0.00 0.00 0.00 0.00 -
EY 2.40 2.63 25.29 0.00 0.00 0.00 0.00 -
DY 2.49 2.58 8.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.93 0.86 0.00 0.00 0.00 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