[UMCCA] QoQ TTM Result on 31-Oct-2006 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
20-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 13.82%
YoY- -17.57%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 150,326 129,645 123,250 111,405 111,722 114,008 113,472 20.68%
PBT 76,930 63,076 54,017 35,117 30,660 29,419 29,052 91.74%
Tax -14,515 -11,173 -9,088 -6,542 -5,554 -5,323 2,612 -
NP 62,415 51,903 44,929 28,575 25,106 24,096 31,664 57.40%
-
NP to SH 62,415 51,903 44,929 28,575 25,106 24,096 31,664 57.40%
-
Tax Rate 18.87% 17.71% 16.82% 18.63% 18.11% 18.09% -8.99% -
Total Cost 87,911 77,742 78,321 82,830 86,616 89,912 81,808 4.92%
-
Net Worth 612,258 596,337 581,397 567,092 563,107 557,420 552,369 7.12%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 41,545 41,545 18,763 18,763 17,416 17,416 14,739 99.92%
Div Payout % 66.56% 80.05% 41.76% 65.66% 69.37% 72.28% 46.55% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 612,258 596,337 581,397 567,092 563,107 557,420 552,369 7.12%
NOSH 133,973 134,008 133,962 134,064 134,073 133,995 134,070 -0.04%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 41.52% 40.03% 36.45% 25.65% 22.47% 21.14% 27.90% -
ROE 10.19% 8.70% 7.73% 5.04% 4.46% 4.32% 5.73% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 112.21 96.74 92.00 83.10 83.33 85.08 84.64 20.74%
EPS 46.59 38.73 33.54 21.31 18.73 17.98 23.62 57.47%
DPS 31.00 31.00 14.00 14.00 13.00 13.00 11.00 99.89%
NAPS 4.57 4.45 4.34 4.23 4.20 4.16 4.12 7.17%
Adjusted Per Share Value based on latest NOSH - 134,064
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 71.66 61.80 58.76 53.11 53.26 54.35 54.09 20.68%
EPS 29.75 24.74 21.42 13.62 11.97 11.49 15.09 57.42%
DPS 19.81 19.81 8.94 8.94 8.30 8.30 7.03 99.88%
NAPS 2.9187 2.8428 2.7716 2.7034 2.6844 2.6573 2.6332 7.12%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 -
Price 6.00 5.65 4.62 4.48 4.40 4.78 4.38 -
P/RPS 5.35 5.84 5.02 5.39 5.28 5.62 5.18 2.18%
P/EPS 12.88 14.59 13.78 21.02 23.50 26.58 18.55 -21.64%
EY 7.76 6.86 7.26 4.76 4.26 3.76 5.39 27.58%
DY 5.17 5.49 3.03 3.13 2.95 2.72 2.51 62.10%
P/NAPS 1.31 1.27 1.06 1.06 1.05 1.15 1.06 15.20%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 11/09/07 27/06/07 26/03/07 20/12/06 22/09/06 27/06/06 29/03/06 -
Price 5.90 6.00 4.86 4.42 4.54 4.26 4.32 -
P/RPS 5.26 6.20 5.28 5.32 5.45 5.01 5.10 2.08%
P/EPS 12.66 15.49 14.49 20.74 24.24 23.69 18.29 -21.80%
EY 7.90 6.46 6.90 4.82 4.12 4.22 5.47 27.85%
DY 5.25 5.17 2.88 3.17 2.86 3.05 2.55 62.05%
P/NAPS 1.29 1.35 1.12 1.04 1.08 1.02 1.05 14.75%

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