[UMCCA] YoY TTM Result on 30-Apr-2004 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
28-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- -6.75%
YoY- 8.02%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 129,645 114,008 100,012 37,486 25,635 17,257 14,563 43.93%
PBT 63,076 29,419 33,417 27,036 23,651 16,650 135,676 -11.97%
Tax -11,173 -5,323 159 -7,659 -5,713 -5,767 -15,170 -4.96%
NP 51,903 24,096 33,576 19,377 17,938 10,883 120,506 -13.09%
-
NP to SH 51,903 24,096 33,576 19,377 17,938 10,883 120,506 -13.09%
-
Tax Rate 17.71% 18.09% -0.48% 28.33% 24.16% 34.64% 11.18% -
Total Cost 77,742 89,912 66,436 18,109 7,697 6,374 -105,943 -
-
Net Worth 596,337 557,420 526,824 498,660 512,458 443,364 480,441 3.66%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 41,545 17,416 14,742 13,217 11,854 10,581 35,003 2.89%
Div Payout % 80.05% 72.28% 43.91% 68.21% 66.09% 97.23% 29.05% -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 596,337 557,420 526,824 498,660 512,458 443,364 480,441 3.66%
NOSH 134,008 133,995 134,052 132,270 131,737 88,672 87,512 7.35%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 40.03% 21.14% 33.57% 51.69% 69.97% 63.06% 827.48% -
ROE 8.70% 4.32% 6.37% 3.89% 3.50% 2.45% 25.08% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 96.74 85.08 74.61 28.34 19.46 19.46 16.64 34.07%
EPS 38.73 17.98 25.05 14.65 13.62 12.27 137.70 -19.04%
DPS 31.00 13.00 11.00 10.00 9.00 12.00 40.00 -4.15%
NAPS 4.45 4.16 3.93 3.77 3.89 5.00 5.49 -3.43%
Adjusted Per Share Value based on latest NOSH - 132,270
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 61.80 54.35 47.68 17.87 12.22 8.23 6.94 43.94%
EPS 24.74 11.49 16.01 9.24 8.55 5.19 57.45 -13.09%
DPS 19.81 8.30 7.03 6.30 5.65 5.04 16.69 2.89%
NAPS 2.8428 2.6573 2.5115 2.3772 2.443 2.1136 2.2903 3.66%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 - -
Price 5.65 4.78 3.54 3.74 3.04 4.94 0.00 -
P/RPS 5.84 5.62 4.74 13.20 15.62 25.38 0.00 -
P/EPS 14.59 26.58 14.13 25.53 22.33 40.25 0.00 -
EY 6.86 3.76 7.08 3.92 4.48 2.48 0.00 -
DY 5.49 2.72 3.11 2.67 2.96 2.43 0.00 -
P/NAPS 1.27 1.15 0.90 0.99 0.78 0.99 0.00 -
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 27/06/07 27/06/06 29/06/05 28/06/04 26/06/03 27/06/02 25/06/01 -
Price 6.00 4.26 3.50 3.38 3.30 4.66 0.00 -
P/RPS 6.20 5.01 4.69 11.93 16.96 23.94 0.00 -
P/EPS 15.49 23.69 13.97 23.07 24.24 37.97 0.00 -
EY 6.46 4.22 7.16 4.33 4.13 2.63 0.00 -
DY 5.17 3.05 3.14 2.96 2.73 2.58 0.00 -
P/NAPS 1.35 1.02 0.89 0.90 0.85 0.93 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