[UMCCA] QoQ TTM Result on 31-Oct-2004 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
22-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- 15.57%
YoY- -2.26%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 105,191 100,012 93,657 71,034 53,366 37,486 28,141 141.05%
PBT 32,273 33,417 35,100 30,327 26,196 27,036 27,896 10.21%
Tax 536 159 -9,122 -8,292 -7,130 -7,659 -7,117 -
NP 32,809 33,576 25,978 22,035 19,066 19,377 20,779 35.63%
-
NP to SH 32,809 33,576 25,978 22,035 19,066 19,377 20,779 35.63%
-
Tax Rate -1.66% -0.48% 25.99% 27.34% 27.22% 28.33% 25.51% -
Total Cost 72,382 66,436 67,679 48,999 34,300 18,109 7,362 359.58%
-
Net Worth 531,867 526,824 517,486 510,454 512,025 498,660 513,811 2.33%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div 14,742 14,742 14,635 14,635 13,217 13,217 14,502 1.10%
Div Payout % 44.93% 43.91% 56.34% 66.42% 69.32% 68.21% 69.79% -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 531,867 526,824 517,486 510,454 512,025 498,660 513,811 2.33%
NOSH 133,971 134,052 134,063 133,977 134,038 132,270 132,085 0.95%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 31.19% 33.57% 27.74% 31.02% 35.73% 51.69% 73.84% -
ROE 6.17% 6.37% 5.02% 4.32% 3.72% 3.89% 4.04% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 78.52 74.61 69.86 53.02 39.81 28.34 21.31 138.74%
EPS 24.49 25.05 19.38 16.45 14.22 14.65 15.73 34.36%
DPS 11.00 11.00 11.00 11.00 10.00 10.00 11.00 0.00%
NAPS 3.97 3.93 3.86 3.81 3.82 3.77 3.89 1.36%
Adjusted Per Share Value based on latest NOSH - 133,977
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 50.15 47.68 44.65 33.86 25.44 17.87 13.42 141.00%
EPS 15.64 16.01 12.38 10.50 9.09 9.24 9.91 35.59%
DPS 7.03 7.03 6.98 6.98 6.30 6.30 6.91 1.15%
NAPS 2.5355 2.5115 2.4669 2.4334 2.4409 2.3772 2.4494 2.33%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 3.68 3.54 3.70 3.48 3.52 3.74 3.72 -
P/RPS 4.69 4.74 5.30 6.56 8.84 13.20 17.46 -58.40%
P/EPS 15.03 14.13 19.09 21.16 24.75 25.53 23.65 -26.10%
EY 6.65 7.08 5.24 4.73 4.04 3.92 4.23 35.24%
DY 2.99 3.11 2.97 3.16 2.84 2.67 2.96 0.67%
P/NAPS 0.93 0.90 0.96 0.91 0.92 0.99 0.96 -2.09%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 21/09/05 29/06/05 30/03/05 22/12/04 22/09/04 28/06/04 29/03/04 -
Price 3.74 3.50 3.62 3.78 3.62 3.38 4.06 -
P/RPS 4.76 4.69 5.18 7.13 9.09 11.93 19.06 -60.37%
P/EPS 15.27 13.97 18.68 22.98 25.45 23.07 25.81 -29.54%
EY 6.55 7.16 5.35 4.35 3.93 4.33 3.87 42.06%
DY 2.94 3.14 3.04 2.91 2.76 2.96 2.71 5.58%
P/NAPS 0.94 0.89 0.94 0.99 0.95 0.90 1.04 -6.52%

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