[UMCCA] YoY Quarter Result on 31-Oct-2006 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
20-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 89.4%
YoY- 38.55%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 44,242 54,073 65,129 34,718 35,035 23,950 6,282 38.40%
PBT 24,363 25,297 33,703 15,335 10,878 9,739 5,608 27.70%
Tax -5,227 -6,257 -5,966 -2,867 -1,879 -2,598 -1,436 24.00%
NP 19,136 19,040 27,737 12,468 8,999 7,141 4,172 28.86%
-
NP to SH 19,136 19,040 27,737 12,468 8,999 7,141 4,172 28.86%
-
Tax Rate 21.45% 24.73% 17.70% 18.70% 17.27% 26.68% 25.61% -
Total Cost 25,106 35,033 37,392 22,250 26,036 16,809 2,110 51.03%
-
Net Worth 803,850 864,236 616,377 567,092 533,050 510,454 514,898 7.69%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 8,936 13,399 13,399 8,043 6,696 6,698 5,281 9.15%
Div Payout % 46.70% 70.37% 48.31% 64.52% 74.42% 93.81% 126.58% -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 803,850 864,236 616,377 567,092 533,050 510,454 514,898 7.69%
NOSH 133,975 133,990 133,995 134,064 133,932 133,977 132,025 0.24%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 43.25% 35.21% 42.59% 35.91% 25.69% 29.82% 66.41% -
ROE 2.38% 2.20% 4.50% 2.20% 1.69% 1.40% 0.81% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 33.02 40.36 48.61 25.90 26.16 17.88 4.76 38.05%
EPS 9.52 14.21 20.70 9.30 6.72 5.33 3.16 20.15%
DPS 6.67 10.00 10.00 6.00 5.00 5.00 4.00 8.88%
NAPS 6.00 6.45 4.60 4.23 3.98 3.81 3.90 7.43%
Adjusted Per Share Value based on latest NOSH - 134,064
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 21.09 25.78 31.05 16.55 16.70 11.42 2.99 38.44%
EPS 9.12 9.08 13.22 5.94 4.29 3.40 1.99 28.85%
DPS 4.26 6.39 6.39 3.83 3.19 3.19 2.52 9.13%
NAPS 3.8321 4.1199 2.9384 2.7034 2.5411 2.4334 2.4546 7.69%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 5.33 3.40 6.75 4.48 3.90 3.48 3.90 -
P/RPS 16.14 8.43 13.89 17.30 14.91 19.47 81.96 -23.70%
P/EPS 37.32 23.93 32.61 48.17 58.04 65.29 123.42 -18.05%
EY 2.68 4.18 3.07 2.08 1.72 1.53 0.81 22.04%
DY 1.25 2.94 1.48 1.34 1.28 1.44 1.03 3.27%
P/NAPS 0.89 0.53 1.47 1.06 0.98 0.91 1.00 -1.92%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 14/12/09 16/12/08 17/12/07 20/12/06 21/12/05 22/12/04 18/12/03 -
Price 5.33 3.80 7.00 4.42 3.96 3.78 3.52 -
P/RPS 16.14 9.42 14.40 17.07 15.14 21.15 73.98 -22.39%
P/EPS 37.32 26.74 33.82 47.53 58.94 70.92 111.39 -16.64%
EY 2.68 3.74 2.96 2.10 1.70 1.41 0.90 19.92%
DY 1.25 2.63 1.43 1.36 1.26 1.32 1.14 1.54%
P/NAPS 0.89 0.59 1.52 1.04 0.99 0.99 0.90 -0.18%

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