[UMCCA] YoY Quarter Result on 31-Oct-2005 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
21-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- 61.47%
YoY- 26.02%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 54,073 65,129 34,718 35,035 23,950 6,282 5,952 44.40%
PBT 25,297 33,703 15,335 10,878 9,739 5,608 4,174 34.98%
Tax -6,257 -5,966 -2,867 -1,879 -2,598 -1,436 -1,304 29.84%
NP 19,040 27,737 12,468 8,999 7,141 4,172 2,870 37.03%
-
NP to SH 19,040 27,737 12,468 8,999 7,141 4,172 2,870 37.03%
-
Tax Rate 24.73% 17.70% 18.70% 17.27% 26.68% 25.61% 31.24% -
Total Cost 35,033 37,392 22,250 26,036 16,809 2,110 3,082 49.89%
-
Net Worth 864,236 616,377 567,092 533,050 510,454 514,898 490,620 9.88%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div 13,399 13,399 8,043 6,696 6,698 5,281 2,633 31.11%
Div Payout % 70.37% 48.31% 64.52% 74.42% 93.81% 126.58% 91.74% -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 864,236 616,377 567,092 533,050 510,454 514,898 490,620 9.88%
NOSH 133,990 133,995 134,064 133,932 133,977 132,025 87,767 7.29%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 35.21% 42.59% 35.91% 25.69% 29.82% 66.41% 48.22% -
ROE 2.20% 4.50% 2.20% 1.69% 1.40% 0.81% 0.58% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 40.36 48.61 25.90 26.16 17.88 4.76 6.78 34.58%
EPS 14.21 20.70 9.30 6.72 5.33 3.16 3.27 27.71%
DPS 10.00 10.00 6.00 5.00 5.00 4.00 3.00 22.19%
NAPS 6.45 4.60 4.23 3.98 3.81 3.90 5.59 2.41%
Adjusted Per Share Value based on latest NOSH - 133,932
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 25.78 31.05 16.55 16.70 11.42 2.99 2.84 44.38%
EPS 9.08 13.22 5.94 4.29 3.40 1.99 1.37 37.01%
DPS 6.39 6.39 3.83 3.19 3.19 2.52 1.26 31.04%
NAPS 4.1199 2.9384 2.7034 2.5411 2.4334 2.4546 2.3389 9.88%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 3.40 6.75 4.48 3.90 3.48 3.90 3.16 -
P/RPS 8.43 13.89 17.30 14.91 19.47 81.96 46.60 -24.77%
P/EPS 23.93 32.61 48.17 58.04 65.29 123.42 96.64 -20.73%
EY 4.18 3.07 2.08 1.72 1.53 0.81 1.03 26.26%
DY 2.94 1.48 1.34 1.28 1.44 1.03 0.95 20.69%
P/NAPS 0.53 1.47 1.06 0.98 0.91 1.00 0.57 -1.20%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 16/12/08 17/12/07 20/12/06 21/12/05 22/12/04 18/12/03 12/12/02 -
Price 3.80 7.00 4.42 3.96 3.78 3.52 3.18 -
P/RPS 9.42 14.40 17.07 15.14 21.15 73.98 46.89 -23.45%
P/EPS 26.74 33.82 47.53 58.94 70.92 111.39 97.25 -19.34%
EY 3.74 2.96 2.10 1.70 1.41 0.90 1.03 23.95%
DY 2.63 1.43 1.36 1.26 1.32 1.14 0.94 18.68%
P/NAPS 0.59 1.52 1.04 0.99 0.99 0.90 0.57 0.57%

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