[UMCCA] YoY 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- 12.63%
YoY- 71.16%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 65,129 34,718 35,035 23,950 6,282 5,952 4,356 56.92%
PBT 33,703 15,335 10,878 9,739 5,608 4,174 4,248 41.20%
Tax -5,966 -2,867 -1,879 -2,598 -1,436 -1,304 -1,431 26.85%
NP 27,737 12,468 8,999 7,141 4,172 2,870 2,817 46.37%
-
NP to SH 27,737 12,468 8,999 7,141 4,172 2,870 2,817 46.37%
-
Tax Rate 17.70% 18.70% 17.27% 26.68% 25.61% 31.24% 33.69% -
Total Cost 37,392 22,250 26,036 16,809 2,110 3,082 1,539 70.14%
-
Net Worth 616,377 567,092 533,050 510,454 514,898 490,620 483,789 4.11%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div 13,399 8,043 6,696 6,698 5,281 2,633 4,374 20.50%
Div Payout % 48.31% 64.52% 74.42% 93.81% 126.58% 91.74% 155.28% -
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 616,377 567,092 533,050 510,454 514,898 490,620 483,789 4.11%
NOSH 133,995 134,064 133,932 133,977 132,025 87,767 87,484 7.36%
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 42.59% 35.91% 25.69% 29.82% 66.41% 48.22% 64.67% -
ROE 4.50% 2.20% 1.69% 1.40% 0.81% 0.58% 0.58% -
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 48.61 25.90 26.16 17.88 4.76 6.78 4.98 46.16%
EPS 20.70 9.30 6.72 5.33 3.16 3.27 3.22 36.34%
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 31.05 16.55 16.70 11.42 2.99 2.84 2.08 56.88%
EPS 13.22 5.94 4.29 3.40 1.99 1.37 1.34 46.42%
DPS 6.39 3.83 3.19 3.19 2.52 1.26 2.09 20.46%
NAPS 2.9384 2.7034 2.5411 2.4334 2.4546 2.3389 2.3063 4.11%
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 13.89 17.30 14.91 19.47 81.96 46.60 0.00 -
P/EPS 32.61 48.17 58.04 65.29 123.42 96.64 0.00 -
EY 3.07 2.08 1.72 1.53 0.81 1.03 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 14.40 17.07 15.14 21.15 73.98 46.89 0.00 -
P/EPS 33.82 47.53 58.94 70.92 111.39 97.25 0.00 -
EY 2.96 2.10 1.70 1.41 0.90 1.03 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