[UMCCA] YoY TTM Result on 31-Jul-2002 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
19-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2002 [#1]
Profit Trend
QoQ- -6.72%
YoY- -91.4%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Revenue 105,191 53,366 27,401 19,088 13,692 17,415 5,642 -3.06%
PBT 32,273 26,196 27,794 16,307 131,662 35,431 6,196 -1.73%
Tax 536 -7,130 -6,551 -6,155 -13,560 -4,061 -909 -
NP 32,809 19,066 21,243 10,152 118,102 31,370 5,287 -1.92%
-
NP to SH 32,809 19,066 21,243 10,152 118,102 31,370 5,287 -1.92%
-
Tax Rate -1.66% 27.22% 23.57% 37.74% 10.30% 11.46% 14.67% -
Total Cost 72,382 34,300 6,158 8,936 -104,410 -13,955 355 -5.49%
-
Net Worth 531,867 512,025 517,300 437,958 483,815 391,833 369,043 -0.38%
Dividend
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Div 14,742 13,217 11,854 10,581 35,003 11,360 - -100.00%
Div Payout % 44.93% 69.32% 55.80% 104.23% 29.64% 36.21% - -
Equity
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Net Worth 531,867 512,025 517,300 437,958 483,815 391,833 369,043 -0.38%
NOSH 133,971 134,038 131,964 87,591 87,489 87,462 87,244 -0.45%
Ratio Analysis
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
NP Margin 31.19% 35.73% 77.53% 53.19% 862.56% 180.13% 93.71% -
ROE 6.17% 3.72% 4.11% 2.32% 24.41% 8.01% 1.43% -
Per Share
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 78.52 39.81 20.76 21.79 15.65 19.91 6.47 -2.61%
EPS 24.49 14.22 16.10 11.59 134.99 35.87 6.06 -1.47%
DPS 11.00 10.00 8.98 12.00 40.00 13.00 0.00 -100.00%
NAPS 3.97 3.82 3.92 5.00 5.53 4.48 4.23 0.06%
Adjusted Per Share Value based on latest NOSH - 87,591
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 50.15 25.44 13.06 9.10 6.53 8.30 2.69 -3.06%
EPS 15.64 9.09 10.13 4.84 56.30 14.95 2.52 -1.92%
DPS 7.03 6.30 5.65 5.04 16.69 5.42 0.00 -100.00%
NAPS 2.5355 2.4409 2.466 2.0878 2.3064 1.8679 1.7593 -0.38%
Price Multiplier on Financial Quarter End Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 29/07/05 30/07/04 31/07/03 31/07/02 - - - -
Price 3.68 3.52 3.52 4.84 0.00 0.00 0.00 -
P/RPS 4.69 8.84 16.95 22.21 0.00 0.00 0.00 -100.00%
P/EPS 15.03 24.75 21.87 41.76 0.00 0.00 0.00 -100.00%
EY 6.65 4.04 4.57 2.39 0.00 0.00 0.00 -100.00%
DY 2.99 2.84 2.55 2.48 0.00 0.00 0.00 -100.00%
P/NAPS 0.93 0.92 0.90 0.97 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 21/09/05 22/09/04 18/09/03 19/09/02 20/09/01 20/09/00 - -
Price 3.74 3.62 3.54 4.82 0.00 0.00 0.00 -
P/RPS 4.76 9.09 17.05 22.12 0.00 0.00 0.00 -100.00%
P/EPS 15.27 25.45 21.99 41.59 0.00 0.00 0.00 -100.00%
EY 6.55 3.93 4.55 2.40 0.00 0.00 0.00 -100.00%
DY 2.94 2.76 2.54 2.49 0.00 0.00 0.00 -100.00%
P/NAPS 0.94 0.95 0.90 0.96 0.00 0.00 0.00 -100.00%

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