[UMCCA] YoY TTM Result on 31-Jan-2005 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
30-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- 17.89%
YoY- 25.02%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 192,809 123,250 113,472 93,657 28,141 22,132 15,794 51.71%
PBT 108,368 54,017 29,052 35,100 27,896 21,160 113,009 -0.69%
Tax -18,835 -9,088 2,612 -9,122 -7,117 -5,647 -8,200 14.85%
NP 89,533 44,929 31,664 25,978 20,779 15,513 104,809 -2.59%
-
NP to SH 89,533 44,929 31,664 25,978 20,779 15,513 104,809 -2.59%
-
Tax Rate 17.38% 16.82% -8.99% 25.99% 25.51% 26.69% 7.26% -
Total Cost 103,276 78,321 81,808 67,679 7,362 6,619 -89,015 -
-
Net Worth 637,796 581,397 552,369 517,486 513,811 494,776 484,604 4.68%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div 46,901 18,763 14,739 14,635 14,502 8,840 34,128 5.43%
Div Payout % 52.38% 41.76% 46.55% 56.34% 69.79% 56.99% 32.56% -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 637,796 581,397 552,369 517,486 513,811 494,776 484,604 4.68%
NOSH 133,990 133,962 134,070 134,063 132,085 131,589 87,790 7.29%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 46.44% 36.45% 27.90% 27.74% 73.84% 70.09% 663.60% -
ROE 14.04% 7.73% 5.73% 5.02% 4.04% 3.14% 21.63% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 143.90 92.00 84.64 69.86 21.31 16.82 17.99 41.39%
EPS 66.82 33.54 23.62 19.38 15.73 11.79 119.39 -9.21%
DPS 35.00 14.00 11.00 11.00 11.00 6.72 39.00 -1.78%
NAPS 4.76 4.34 4.12 3.86 3.89 3.76 5.52 -2.43%
Adjusted Per Share Value based on latest NOSH - 134,063
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 91.91 58.76 54.09 44.65 13.42 10.55 7.53 51.70%
EPS 42.68 21.42 15.09 12.38 9.91 7.40 49.96 -2.58%
DPS 22.36 8.94 7.03 6.98 6.91 4.21 16.27 5.43%
NAPS 3.0405 2.7716 2.6332 2.4669 2.4494 2.3587 2.3102 4.68%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 31/01/06 31/01/05 30/01/04 31/01/03 - -
Price 5.20 4.62 4.38 3.70 3.72 3.06 0.00 -
P/RPS 3.61 5.02 5.18 5.30 17.46 18.19 0.00 -
P/EPS 7.78 13.78 18.55 19.09 23.65 25.96 0.00 -
EY 12.85 7.26 5.39 5.24 4.23 3.85 0.00 -
DY 6.73 3.03 2.51 2.97 2.96 2.20 0.00 -
P/NAPS 1.09 1.06 1.06 0.96 0.96 0.81 0.00 -
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 26/03/08 26/03/07 29/03/06 30/03/05 29/03/04 20/03/03 28/03/02 -
Price 4.90 4.86 4.32 3.62 4.06 3.10 4.72 -
P/RPS 3.41 5.28 5.10 5.18 19.06 18.43 26.24 -28.81%
P/EPS 7.33 14.49 18.29 18.68 25.81 26.30 3.95 10.84%
EY 13.64 6.90 5.47 5.35 3.87 3.80 25.29 -9.77%
DY 7.14 2.88 2.55 3.04 2.71 2.17 8.26 -2.39%
P/NAPS 1.03 1.12 1.05 0.94 1.04 0.82 0.86 3.05%

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