[UMCCA] YoY Cumulative 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- 25.75%
YoY- 26.38%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 99,305 90,062 76,603 20,432 17,926 13,051 11,820 42.55%
PBT 47,255 22,656 27,023 18,958 14,712 10,203 32,870 6.23%
Tax -8,123 -4,358 -6,811 -5,348 -3,943 -4,064 -11,034 -4.97%
NP 39,132 18,298 20,212 13,610 10,769 6,139 21,836 10.20%
-
NP to SH 39,132 18,298 20,212 13,610 10,769 6,139 21,836 10.20%
-
Tax Rate 17.19% 19.24% 25.20% 28.21% 26.80% 39.83% 33.57% -
Total Cost 60,173 71,764 56,391 6,822 7,157 6,912 -10,016 -
-
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 8,040 6,698 6,701 5,285 3,949 - - -
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 6.73% 3.32% 3.91% 2.65% 2.18% 1.27% 5.41% -
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 74.10 67.22 57.15 15.46 13.62 14.88 13.51 32.78%
EPS 29.20 13.65 15.08 10.30 8.18 7.00 24.96 2.64%
DPS 6.00 5.00 5.00 4.00 3.00 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 47.34 42.93 36.52 9.74 8.55 6.22 5.63 42.57%
EPS 18.65 8.72 9.64 6.49 5.13 2.93 10.41 10.20%
DPS 3.83 3.19 3.19 2.52 1.88 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 6.23 6.52 6.47 24.06 22.47 0.00 0.00 -
P/EPS 15.82 32.07 24.54 36.12 37.41 0.00 0.00 -
EY 6.32 3.12 4.08 2.77 2.67 0.00 0.00 -
DY 1.30 1.14 1.35 1.08 0.98 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 6.56 6.43 6.33 26.26 22.77 31.72 0.00 -
P/EPS 16.64 31.63 24.01 39.42 37.90 67.43 0.00 -
EY 6.01 3.16 4.17 2.54 2.64 1.48 0.00 -
DY 1.23 1.16 1.38 0.99 0.97 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