[UMCCA] YoY Cumulative Quarter Result on 31-Oct-2007 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
17-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 162.25%
YoY- 135.33%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 97,174 86,233 124,700 111,742 60,650 63,252 46,989 12.86%
PBT 51,161 42,092 61,154 55,928 23,706 18,008 18,013 18.99%
Tax -11,213 -9,115 -14,619 -11,096 -4,655 -3,436 -4,532 16.28%
NP 39,948 32,977 46,535 44,832 19,051 14,572 13,481 19.83%
-
NP to SH 39,948 32,977 46,535 44,832 19,051 14,572 13,481 19.83%
-
Tax Rate 21.92% 21.65% 23.91% 19.84% 19.64% 19.08% 25.16% -
Total Cost 57,226 53,256 78,165 66,910 41,599 48,680 33,508 9.32%
-
Net Worth 1,568,522 804,125 864,240 616,339 566,706 533,110 510,562 20.56%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div 15,101 8,939 13,399 13,398 8,038 6,697 6,700 14.49%
Div Payout % 37.80% 27.11% 28.79% 29.89% 42.19% 45.96% 49.70% -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 1,568,522 804,125 864,240 616,339 566,706 533,110 510,562 20.56%
NOSH 201,350 134,020 133,990 133,986 133,973 133,947 134,005 7.01%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 41.11% 38.24% 37.32% 40.12% 31.41% 23.04% 28.69% -
ROE 2.55% 4.10% 5.38% 7.27% 3.36% 2.73% 2.64% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 48.26 64.34 93.07 83.40 45.27 47.22 35.06 5.46%
EPS 19.84 16.41 34.73 33.46 14.22 10.87 10.06 11.97%
DPS 7.50 6.67 10.00 10.00 6.00 5.00 5.00 6.98%
NAPS 7.79 6.00 6.45 4.60 4.23 3.98 3.81 12.65%
Adjusted Per Share Value based on latest NOSH - 133,995
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 46.32 41.11 59.45 53.27 28.91 30.15 22.40 12.86%
EPS 19.04 15.72 22.18 21.37 9.08 6.95 6.43 19.82%
DPS 7.20 4.26 6.39 6.39 3.83 3.19 3.19 14.52%
NAPS 7.4774 3.8334 4.12 2.9382 2.7016 2.5414 2.4339 20.56%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 7.20 5.33 3.40 6.75 4.48 3.90 3.48 -
P/RPS 14.92 8.28 3.65 8.09 9.90 8.26 9.92 7.03%
P/EPS 36.29 21.66 9.79 20.17 31.50 35.85 34.59 0.80%
EY 2.76 4.62 10.21 4.96 3.17 2.79 2.89 -0.76%
DY 1.04 1.25 2.94 1.48 1.34 1.28 1.44 -5.27%
P/NAPS 0.92 0.89 0.53 1.47 1.06 0.98 0.91 0.18%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 21/12/10 14/12/09 16/12/08 17/12/07 20/12/06 21/12/05 22/12/04 -
Price 6.99 5.33 3.80 7.00 4.42 3.96 3.78 -
P/RPS 14.48 8.28 4.08 8.39 9.76 8.39 10.78 5.03%
P/EPS 35.23 21.66 10.94 20.92 31.08 36.40 37.57 -1.06%
EY 2.84 4.62 9.14 4.78 3.22 2.75 2.66 1.09%
DY 1.07 1.25 2.63 1.43 1.36 1.26 1.32 -3.43%
P/NAPS 0.90 0.89 0.59 1.52 1.04 0.99 0.99 -1.57%

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