[UMCCA] YoY TTM Result on 31-Jan-2006 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
29-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jan-2006 [#3]
Profit Trend
QoQ- -8.66%
YoY- 21.89%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 216,769 192,809 123,250 113,472 93,657 28,141 22,132 46.22%
PBT 98,775 108,368 54,017 29,052 35,100 27,896 21,160 29.24%
Tax -22,840 -18,835 -9,088 2,612 -9,122 -7,117 -5,647 26.19%
NP 75,935 89,533 44,929 31,664 25,978 20,779 15,513 30.27%
-
NP to SH 75,935 89,533 44,929 31,664 25,978 20,779 15,513 30.27%
-
Tax Rate 23.12% 17.38% 16.82% -8.99% 25.99% 25.51% 26.69% -
Total Cost 140,834 103,276 78,321 81,808 67,679 7,362 6,619 66.38%
-
Net Worth 864,660 637,796 581,397 552,369 517,486 513,811 494,776 9.74%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div 73,688 46,901 18,763 14,739 14,635 14,502 8,840 42.34%
Div Payout % 97.04% 52.38% 41.76% 46.55% 56.34% 69.79% 56.99% -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 864,660 637,796 581,397 552,369 517,486 513,811 494,776 9.74%
NOSH 134,055 133,990 133,962 134,070 134,063 132,085 131,589 0.30%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 35.03% 46.44% 36.45% 27.90% 27.74% 73.84% 70.09% -
ROE 8.78% 14.04% 7.73% 5.73% 5.02% 4.04% 3.14% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 161.70 143.90 92.00 84.64 69.86 21.31 16.82 45.76%
EPS 56.64 66.82 33.54 23.62 19.38 15.73 11.79 29.86%
DPS 55.00 35.00 14.00 11.00 11.00 11.00 6.72 41.91%
NAPS 6.45 4.76 4.34 4.12 3.86 3.89 3.76 9.40%
Adjusted Per Share Value based on latest NOSH - 134,070
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 103.34 91.91 58.76 54.09 44.65 13.42 10.55 46.22%
EPS 36.20 42.68 21.42 15.09 12.38 9.91 7.40 30.25%
DPS 35.13 22.36 8.94 7.03 6.98 6.91 4.21 42.37%
NAPS 4.122 3.0405 2.7716 2.6332 2.4669 2.4494 2.3587 9.74%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 31/01/06 31/01/05 30/01/04 31/01/03 -
Price 3.80 5.20 4.62 4.38 3.70 3.72 3.06 -
P/RPS 2.35 3.61 5.02 5.18 5.30 17.46 18.19 -28.87%
P/EPS 6.71 7.78 13.78 18.55 19.09 23.65 25.96 -20.17%
EY 14.91 12.85 7.26 5.39 5.24 4.23 3.85 25.28%
DY 14.47 6.73 3.03 2.51 2.97 2.96 2.20 36.84%
P/NAPS 0.59 1.09 1.06 1.06 0.96 0.96 0.81 -5.14%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 24/03/09 26/03/08 26/03/07 29/03/06 30/03/05 29/03/04 20/03/03 -
Price 3.90 4.90 4.86 4.32 3.62 4.06 3.10 -
P/RPS 2.41 3.41 5.28 5.10 5.18 19.06 18.43 -28.73%
P/EPS 6.89 7.33 14.49 18.29 18.68 25.81 26.30 -19.99%
EY 14.52 13.64 6.90 5.47 5.35 3.87 3.80 25.00%
DY 14.10 7.14 2.88 2.55 3.04 2.71 2.17 36.56%
P/NAPS 0.60 1.03 1.12 1.05 0.94 1.04 0.82 -5.06%

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