[UMCCA] YoY Annualized Quarter Result on 30-Apr-2003 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
26-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
30-Apr-2003 [#4]
Profit Trend
QoQ- 24.93%
YoY- 64.83%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 114,007 100,013 37,486 25,635 17,257 14,563 19,118 34.64%
PBT 29,418 33,418 27,035 23,650 16,650 135,675 32,299 -1.54%
Tax -5,323 159 -7,659 -5,712 -5,767 -15,170 -2,123 16.54%
NP 24,095 33,577 19,376 17,938 10,883 120,505 30,176 -3.67%
-
NP to SH 24,095 33,577 19,376 17,938 10,883 120,505 30,176 -3.67%
-
Tax Rate 18.09% -0.48% 28.33% 24.15% 34.64% 11.18% 6.57% -
Total Cost 89,912 66,436 18,110 7,697 6,374 -105,942 -11,058 -
-
Net Worth 556,009 526,566 498,958 509,996 486,430 480,444 384,407 6.34%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div 17,417 14,738 13,234 13,178 10,574 35,005 11,357 7.38%
Div Payout % 72.29% 43.89% 68.31% 73.47% 97.17% 29.05% 37.64% -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 556,009 526,566 498,958 509,996 486,430 480,444 384,407 6.34%
NOSH 133,978 133,986 132,349 131,782 88,121 87,512 87,365 7.38%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 21.13% 33.57% 51.69% 69.97% 63.06% 827.47% 157.84% -
ROE 4.33% 6.38% 3.88% 3.52% 2.24% 25.08% 7.85% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 85.09 74.64 28.32 19.45 19.58 16.64 21.88 25.38%
EPS 17.98 25.06 14.64 13.62 12.35 137.70 34.54 -10.30%
DPS 13.00 11.00 10.00 10.00 12.00 40.00 13.00 0.00%
NAPS 4.15 3.93 3.77 3.87 5.52 5.49 4.40 -0.96%
Adjusted Per Share Value based on latest NOSH - 131,737
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 54.35 47.68 17.87 12.22 8.23 6.94 9.11 34.65%
EPS 11.49 16.01 9.24 8.55 5.19 57.45 14.39 -3.67%
DPS 8.30 7.03 6.31 6.28 5.04 16.69 5.41 7.39%
NAPS 2.6506 2.5102 2.3786 2.4312 2.3189 2.2903 1.8325 6.34%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 - - -
Price 4.78 3.54 3.74 3.04 4.94 0.00 0.00 -
P/RPS 5.62 4.74 13.20 15.63 25.23 0.00 0.00 -
P/EPS 26.58 14.13 25.55 22.33 40.00 0.00 0.00 -
EY 3.76 7.08 3.91 4.48 2.50 0.00 0.00 -
DY 2.72 3.11 2.67 3.29 2.43 0.00 0.00 -
P/NAPS 1.15 0.90 0.99 0.79 0.89 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 27/06/06 29/06/05 28/06/04 26/06/03 27/06/02 25/06/01 29/06/00 -
Price 4.26 3.50 3.38 3.30 4.66 0.00 0.00 -
P/RPS 5.01 4.69 11.93 16.96 23.80 0.00 0.00 -
P/EPS 23.69 13.97 23.09 24.24 37.73 0.00 0.00 -
EY 4.22 7.16 4.33 4.12 2.65 0.00 0.00 -
DY 3.05 3.14 2.96 3.03 2.58 0.00 0.00 -
P/NAPS 1.03 0.89 0.90 0.85 0.84 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