[UMCCA] YoY TTM Result on 31-Jul-2004 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
22-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- -1.6%
YoY- -10.25%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 150,326 111,722 105,191 53,366 27,401 19,088 13,692 49.05%
PBT 76,930 30,660 32,273 26,196 27,794 16,307 131,662 -8.56%
Tax -14,515 -5,554 536 -7,130 -6,551 -6,155 -13,560 1.14%
NP 62,415 25,106 32,809 19,066 21,243 10,152 118,102 -10.07%
-
NP to SH 62,415 25,106 32,809 19,066 21,243 10,152 118,102 -10.07%
-
Tax Rate 18.87% 18.11% -1.66% 27.22% 23.57% 37.74% 10.30% -
Total Cost 87,911 86,616 72,382 34,300 6,158 8,936 -104,410 -
-
Net Worth 612,258 563,107 531,867 512,025 517,300 437,958 483,815 4.00%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 41,545 17,416 14,742 13,217 11,854 10,581 35,003 2.89%
Div Payout % 66.56% 69.37% 44.93% 69.32% 55.80% 104.23% 29.64% -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 612,258 563,107 531,867 512,025 517,300 437,958 483,815 4.00%
NOSH 133,973 134,073 133,971 134,038 131,964 87,591 87,489 7.35%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 41.52% 22.47% 31.19% 35.73% 77.53% 53.19% 862.56% -
ROE 10.19% 4.46% 6.17% 3.72% 4.11% 2.32% 24.41% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 112.21 83.33 78.52 39.81 20.76 21.79 15.65 38.84%
EPS 46.59 18.73 24.49 14.22 16.10 11.59 134.99 -16.24%
DPS 31.00 13.00 11.00 10.00 8.98 12.00 40.00 -4.15%
NAPS 4.57 4.20 3.97 3.82 3.92 5.00 5.53 -3.12%
Adjusted Per Share Value based on latest NOSH - 134,038
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 71.66 53.26 50.15 25.44 13.06 9.10 6.53 49.04%
EPS 29.75 11.97 15.64 9.09 10.13 4.84 56.30 -10.08%
DPS 19.81 8.30 7.03 6.30 5.65 5.04 16.69 2.89%
NAPS 2.9187 2.6844 2.5355 2.4409 2.466 2.0878 2.3064 4.00%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 - -
Price 6.00 4.40 3.68 3.52 3.52 4.84 0.00 -
P/RPS 5.35 5.28 4.69 8.84 16.95 22.21 0.00 -
P/EPS 12.88 23.50 15.03 24.75 21.87 41.76 0.00 -
EY 7.76 4.26 6.65 4.04 4.57 2.39 0.00 -
DY 5.17 2.95 2.99 2.84 2.55 2.48 0.00 -
P/NAPS 1.31 1.05 0.93 0.92 0.90 0.97 0.00 -
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 11/09/07 22/09/06 21/09/05 22/09/04 18/09/03 19/09/02 20/09/01 -
Price 5.90 4.54 3.74 3.62 3.54 4.82 0.00 -
P/RPS 5.26 5.45 4.76 9.09 17.05 22.12 0.00 -
P/EPS 12.66 24.24 15.27 25.45 21.99 41.59 0.00 -
EY 7.90 4.12 6.55 3.93 4.55 2.40 0.00 -
DY 5.25 2.86 2.94 2.76 2.54 2.49 0.00 -
P/NAPS 1.29 1.08 0.94 0.95 0.90 0.96 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