[UMCCA] YoY Annualized Quarter Result on 30-Apr-2005 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
29-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
30-Apr-2005 [#4]
Profit Trend
QoQ- 24.59%
YoY- 73.29%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 222,186 129,645 114,007 100,013 37,486 25,635 17,257 53.03%
PBT 118,111 63,076 29,418 33,418 27,035 23,650 16,650 38.57%
Tax -21,534 -11,173 -5,323 159 -7,659 -5,712 -5,767 24.53%
NP 96,577 51,903 24,095 33,577 19,376 17,938 10,883 43.83%
-
NP to SH 96,577 51,903 24,095 33,577 19,376 17,938 10,883 43.83%
-
Tax Rate 18.23% 17.71% 18.09% -0.48% 28.33% 24.15% 34.64% -
Total Cost 125,609 77,742 89,912 66,436 18,110 7,697 6,374 64.27%
-
Net Worth 862,988 596,355 556,009 526,566 498,958 509,996 486,430 10.01%
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div 73,702 41,543 17,417 14,738 13,234 13,178 10,574 38.16%
Div Payout % 76.31% 80.04% 72.29% 43.89% 68.31% 73.47% 97.17% -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 862,988 596,355 556,009 526,566 498,958 509,996 486,430 10.01%
NOSH 134,004 134,012 133,978 133,986 132,349 131,782 88,121 7.22%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 43.47% 40.03% 21.13% 33.57% 51.69% 69.97% 63.06% -
ROE 11.19% 8.70% 4.33% 6.38% 3.88% 3.52% 2.24% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 165.80 96.74 85.09 74.64 28.32 19.45 19.58 42.72%
EPS 72.07 38.73 17.98 25.06 14.64 13.62 12.35 34.14%
DPS 55.00 31.00 13.00 11.00 10.00 10.00 12.00 28.85%
NAPS 6.44 4.45 4.15 3.93 3.77 3.87 5.52 2.60%
Adjusted Per Share Value based on latest NOSH - 134,052
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 105.92 61.80 54.35 47.68 17.87 12.22 8.23 53.02%
EPS 46.04 24.74 11.49 16.01 9.24 8.55 5.19 43.83%
DPS 35.14 19.80 8.30 7.03 6.31 6.28 5.04 38.17%
NAPS 4.114 2.8429 2.6506 2.5102 2.3786 2.4312 2.3189 10.01%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 -
Price 5.20 5.65 4.78 3.54 3.74 3.04 4.94 -
P/RPS 3.14 5.84 5.62 4.74 13.20 15.63 25.23 -29.31%
P/EPS 7.22 14.59 26.58 14.13 25.55 22.33 40.00 -24.80%
EY 13.86 6.85 3.76 7.08 3.91 4.48 2.50 33.00%
DY 10.58 5.49 2.72 3.11 2.67 3.29 2.43 27.75%
P/NAPS 0.81 1.27 1.15 0.90 0.99 0.79 0.89 -1.55%
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 25/06/08 27/06/07 27/06/06 29/06/05 28/06/04 26/06/03 27/06/02 -
Price 5.33 6.00 4.26 3.50 3.38 3.30 4.66 -
P/RPS 3.21 6.20 5.01 4.69 11.93 16.96 23.80 -28.36%
P/EPS 7.40 15.49 23.69 13.97 23.09 24.24 37.73 -23.75%
EY 13.52 6.46 4.22 7.16 4.33 4.12 2.65 31.17%
DY 10.32 5.17 3.05 3.14 2.96 3.03 2.58 25.96%
P/NAPS 0.83 1.35 1.03 0.89 0.90 0.85 0.84 -0.19%

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