[UMCCA] YoY Annualized Quarter Result on 31-Jan-2004 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
29-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- -16.17%
YoY- 26.38%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 132,406 120,082 102,137 27,242 23,901 17,401 15,760 42.55%
PBT 63,006 30,208 36,030 25,277 19,616 13,604 43,826 6.23%
Tax -10,830 -5,810 -9,081 -7,130 -5,257 -5,418 -14,712 -4.97%
NP 52,176 24,397 26,949 18,146 14,358 8,185 29,114 10.20%
-
NP to SH 52,176 24,397 26,949 18,146 14,358 8,185 29,114 10.20%
-
Tax Rate 17.19% 19.23% 25.20% 28.21% 26.80% 39.83% 33.57% -
Total Cost 80,230 95,685 75,188 9,096 9,542 9,216 -13,354 -
-
Net Worth 581,619 551,967 517,362 514,008 495,005 484,103 403,301 6.28%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 10,721 8,931 8,935 7,047 5,266 - - -
Div Payout % 20.55% 36.61% 33.16% 38.83% 36.67% - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 581,619 551,967 517,362 514,008 495,005 484,103 403,301 6.28%
NOSH 134,013 133,972 134,031 132,135 131,650 87,699 87,483 7.36%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 39.41% 20.32% 26.39% 66.61% 60.07% 47.04% 184.74% -
ROE 8.97% 4.42% 5.21% 3.53% 2.90% 1.69% 7.22% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 98.80 89.63 76.20 20.62 18.16 19.84 18.01 32.78%
EPS 38.93 18.20 20.11 13.73 10.91 9.33 33.28 2.64%
DPS 8.00 6.67 6.67 5.33 4.00 0.00 0.00 -
NAPS 4.34 4.12 3.86 3.89 3.76 5.52 4.61 -1.00%
Adjusted Per Share Value based on latest NOSH - 132,085
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 63.12 57.25 48.69 12.99 11.39 8.30 7.51 42.56%
EPS 24.87 11.63 12.85 8.65 6.84 3.90 13.88 10.20%
DPS 5.11 4.26 4.26 3.36 2.51 0.00 0.00 -
NAPS 2.7727 2.6313 2.4663 2.4504 2.3598 2.3078 1.9226 6.28%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 31/01/06 31/01/05 30/01/04 31/01/03 - - -
Price 4.62 4.38 3.70 3.72 3.06 0.00 0.00 -
P/RPS 4.68 4.89 4.86 18.04 16.85 0.00 0.00 -
P/EPS 11.87 24.05 18.40 27.09 28.06 0.00 0.00 -
EY 8.43 4.16 5.43 3.69 3.56 0.00 0.00 -
DY 1.73 1.52 1.80 1.43 1.31 0.00 0.00 -
P/NAPS 1.06 1.06 0.96 0.96 0.81 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 26/03/07 29/03/06 30/03/05 29/03/04 20/03/03 28/03/02 29/03/01 -
Price 4.86 4.32 3.62 4.06 3.10 4.72 0.00 -
P/RPS 4.92 4.82 4.75 19.69 17.08 23.79 0.00 -
P/EPS 12.48 23.72 18.00 29.56 28.42 50.57 0.00 -
EY 8.01 4.22 5.55 3.38 3.52 1.98 0.00 -
DY 1.65 1.54 1.84 1.31 1.29 0.00 0.00 -
P/NAPS 1.12 1.05 0.94 1.04 0.82 0.86 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