[UMCCA] YoY Cumulative Quarter Result on 31-Jan-2007 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
26-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- 105.41%
YoY- 113.86%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 129,667 157,052 162,469 99,305 90,062 76,603 20,432 36.02%
PBT 62,699 73,211 92,547 47,255 22,656 27,023 18,958 22.03%
Tax -13,649 -17,091 -15,785 -8,123 -4,358 -6,811 -5,348 16.88%
NP 49,050 56,120 76,762 39,132 18,298 20,212 13,610 23.79%
-
NP to SH 49,050 56,120 76,762 39,132 18,298 20,212 13,610 23.79%
-
Tax Rate 21.77% 23.34% 17.06% 17.19% 19.24% 25.20% 28.21% -
Total Cost 80,617 100,932 85,707 60,173 71,764 56,391 6,822 50.86%
-
Net Worth 804,116 864,312 637,896 581,619 551,967 517,362 514,008 7.73%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div 8,939 13,400 13,401 8,040 6,698 6,701 5,285 9.14%
Div Payout % 18.22% 23.88% 17.46% 20.55% 36.61% 33.16% 38.83% -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 804,116 864,312 637,896 581,619 551,967 517,362 514,008 7.73%
NOSH 134,019 134,001 134,011 134,013 133,972 134,031 132,135 0.23%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 37.83% 35.73% 47.25% 39.41% 20.32% 26.39% 66.61% -
ROE 6.10% 6.49% 12.03% 6.73% 3.32% 3.91% 2.65% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 96.75 117.20 121.23 74.10 67.22 57.15 15.46 35.71%
EPS 24.40 41.88 57.28 29.20 13.65 15.08 10.30 15.44%
DPS 6.67 10.00 10.00 6.00 5.00 5.00 4.00 8.88%
NAPS 6.00 6.45 4.76 4.34 4.12 3.86 3.89 7.48%
Adjusted Per Share Value based on latest NOSH - 133,962
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 61.81 74.87 77.45 47.34 42.93 36.52 9.74 36.02%
EPS 23.38 26.75 36.59 18.65 8.72 9.64 6.49 23.78%
DPS 4.26 6.39 6.39 3.83 3.19 3.19 2.52 9.13%
NAPS 3.8333 4.1203 3.0409 2.7727 2.6313 2.4663 2.4504 7.73%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 31/01/05 30/01/04 -
Price 5.08 3.80 5.20 4.62 4.38 3.70 3.72 -
P/RPS 5.25 3.24 4.29 6.23 6.52 6.47 24.06 -22.39%
P/EPS 13.88 9.07 9.08 15.82 32.07 24.54 36.12 -14.72%
EY 7.20 11.02 11.02 6.32 3.12 4.08 2.77 17.24%
DY 1.31 2.63 1.92 1.30 1.14 1.35 1.08 3.26%
P/NAPS 0.85 0.59 1.09 1.06 1.06 0.96 0.96 -2.00%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 30/03/10 24/03/09 26/03/08 26/03/07 29/03/06 30/03/05 29/03/04 -
Price 5.20 3.90 4.90 4.86 4.32 3.62 4.06 -
P/RPS 5.37 3.33 4.04 6.56 6.43 6.33 26.26 -23.22%
P/EPS 14.21 9.31 8.55 16.64 31.63 24.01 39.42 -15.62%
EY 7.04 10.74 11.69 6.01 3.16 4.17 2.54 18.50%
DY 1.28 2.56 2.04 1.23 1.16 1.38 0.99 4.37%
P/NAPS 0.87 0.60 1.03 1.12 1.05 0.94 1.04 -2.92%

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