[UMCCA] YoY TTM Result on 30-Apr-2003 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
26-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
30-Apr-2003 [#4]
Profit Trend
QoQ- 15.63%
YoY- 64.83%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 114,008 100,012 37,486 25,635 17,257 14,563 18,624 35.23%
PBT 29,419 33,417 27,036 23,651 16,650 135,676 32,299 -1.54%
Tax -5,323 159 -7,659 -5,713 -5,767 -15,170 -2,123 16.54%
NP 24,096 33,576 19,377 17,938 10,883 120,506 30,176 -3.67%
-
NP to SH 24,096 33,576 19,377 17,938 10,883 120,506 30,176 -3.67%
-
Tax Rate 18.09% -0.48% 28.33% 24.16% 34.64% 11.18% 6.57% -
Total Cost 89,912 66,436 18,109 7,697 6,374 -105,943 -11,552 -
-
Net Worth 557,420 526,824 498,660 512,458 443,364 480,441 384,435 6.38%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div 17,416 14,742 13,217 11,854 10,581 35,003 11,360 7.37%
Div Payout % 72.28% 43.91% 68.21% 66.09% 97.23% 29.05% 37.65% -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 557,420 526,824 498,660 512,458 443,364 480,441 384,435 6.38%
NOSH 133,995 134,052 132,270 131,737 88,672 87,512 87,371 7.38%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 21.14% 33.57% 51.69% 69.97% 63.06% 827.48% 162.03% -
ROE 4.32% 6.37% 3.89% 3.50% 2.45% 25.08% 7.85% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 85.08 74.61 28.34 19.46 19.46 16.64 21.32 25.92%
EPS 17.98 25.05 14.65 13.62 12.27 137.70 34.54 -10.30%
DPS 13.00 11.00 10.00 9.00 12.00 40.00 13.00 0.00%
NAPS 4.16 3.93 3.77 3.89 5.00 5.49 4.40 -0.93%
Adjusted Per Share Value based on latest NOSH - 131,737
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 54.35 47.68 17.87 12.22 8.23 6.94 8.88 35.22%
EPS 11.49 16.01 9.24 8.55 5.19 57.45 14.39 -3.67%
DPS 8.30 7.03 6.30 5.65 5.04 16.69 5.42 7.35%
NAPS 2.6573 2.5115 2.3772 2.443 2.1136 2.2903 1.8327 6.38%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 - - -
Price 4.78 3.54 3.74 3.04 4.94 0.00 0.00 -
P/RPS 5.62 4.74 13.20 15.62 25.38 0.00 0.00 -
P/EPS 26.58 14.13 25.53 22.33 40.25 0.00 0.00 -
EY 3.76 7.08 3.92 4.48 2.48 0.00 0.00 -
DY 2.72 3.11 2.67 2.96 2.43 0.00 0.00 -
P/NAPS 1.15 0.90 0.99 0.78 0.99 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 27/06/06 29/06/05 28/06/04 26/06/03 27/06/02 25/06/01 29/06/00 -
Price 4.26 3.50 3.38 3.30 4.66 0.00 0.00 -
P/RPS 5.01 4.69 11.93 16.96 23.94 0.00 0.00 -
P/EPS 23.69 13.97 23.07 24.24 37.97 0.00 0.00 -
EY 4.22 7.16 4.33 4.13 2.63 0.00 0.00 -
DY 3.05 3.14 2.96 2.73 2.58 0.00 0.00 -
P/NAPS 1.02 0.89 0.90 0.85 0.93 0.00 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