[UMCCA] YoY Cumulative Quarter Result on 31-Oct-2004 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
22-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- 112.63%
YoY- 24.56%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 111,742 60,650 63,252 46,989 13,441 11,345 7,918 55.42%
PBT 55,928 23,706 18,008 18,013 14,722 9,145 9,562 34.21%
Tax -11,096 -4,655 -3,436 -4,532 -3,899 -2,929 -2,668 26.79%
NP 44,832 19,051 14,572 13,481 10,823 6,216 6,894 36.60%
-
NP to SH 44,832 19,051 14,572 13,481 10,823 6,216 6,894 36.60%
-
Tax Rate 19.84% 19.64% 19.08% 25.16% 26.48% 32.03% 27.90% -
Total Cost 66,910 41,599 48,680 33,508 2,618 5,129 1,024 100.62%
-
Net Worth 616,339 566,706 533,110 510,562 514,752 490,783 484,419 4.09%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div 13,398 8,038 6,697 6,700 5,279 2,633 4,379 20.47%
Div Payout % 29.89% 42.19% 45.96% 49.70% 48.78% 42.37% 63.53% -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 616,339 566,706 533,110 510,562 514,752 490,783 484,419 4.09%
NOSH 133,986 133,973 133,947 134,005 131,987 87,796 87,598 7.33%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 40.12% 31.41% 23.04% 28.69% 80.52% 54.79% 87.07% -
ROE 7.27% 3.36% 2.73% 2.64% 2.10% 1.27% 1.42% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 83.40 45.27 47.22 35.06 10.18 12.92 9.04 44.79%
EPS 33.46 14.22 10.87 10.06 8.20 7.08 7.87 27.26%
DPS 10.00 6.00 5.00 5.00 4.00 3.00 5.00 12.24%
NAPS 4.60 4.23 3.98 3.81 3.90 5.59 5.53 -3.02%
Adjusted Per Share Value based on latest NOSH - 133,977
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 53.27 28.91 30.15 22.40 6.41 5.41 3.77 55.45%
EPS 21.37 9.08 6.95 6.43 5.16 2.96 3.29 36.57%
DPS 6.39 3.83 3.19 3.19 2.52 1.26 2.09 20.46%
NAPS 2.9382 2.7016 2.5414 2.4339 2.4539 2.3396 2.3093 4.09%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 - -
Price 6.75 4.48 3.90 3.48 3.90 3.16 0.00 -
P/RPS 8.09 9.90 8.26 9.92 38.30 24.45 0.00 -
P/EPS 20.17 31.50 35.85 34.59 47.56 44.63 0.00 -
EY 4.96 3.17 2.79 2.89 2.10 2.24 0.00 -
DY 1.48 1.34 1.28 1.44 1.03 0.95 0.00 -
P/NAPS 1.47 1.06 0.98 0.91 1.00 0.57 0.00 -
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 17/12/07 20/12/06 21/12/05 22/12/04 18/12/03 12/12/02 11/12/01 -
Price 7.00 4.42 3.96 3.78 3.52 3.18 0.00 -
P/RPS 8.39 9.76 8.39 10.78 34.57 24.61 0.00 -
P/EPS 20.92 31.08 36.40 37.57 42.93 44.92 0.00 -
EY 4.78 3.22 2.75 2.66 2.33 2.23 0.00 -
DY 1.43 1.36 1.26 1.32 1.14 0.94 0.00 -
P/NAPS 1.52 1.04 0.99 0.99 0.90 0.57 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