[UMCCA] YoY TTM Result on 31-Jul-2006 [#1]

Stock

[UMCCA] UNITED MALACCA BHD

Announcement Date

22-Sep-2006

Admission Sponsor

Sponsor

Financial Year

30-Apr-2007

Quarter

31-Jul-2006 [#1]

Profit Trend

QoQ- 4.19%

YoY- -23.48%

Quarter Report

Quarterly financial statements 1st Quarter 2007.xls

Latest QR

Upcoming QR

UMCCA's Result

UMCCA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
TTM Result
Revenue	164,016	246,200	150,326	111,722	105,191	53,366	27,401	34.71%
YoY %	-33.38%	63.78%	34.55%	6.21%	97.11%	94.76%	-	-
Horiz. %	598.58%	898.51%	548.62%	407.73%	383.89%	194.76%	100.00%	-
PBT	73,709	131,743	76,930	30,660	32,273	26,196	27,794	17.63%
YoY %	-44.05%	71.25%	150.91%	-5.00%	23.20%	-5.75%	-	-
Horiz. %	265.20%	474.00%	276.79%	110.31%	116.11%	94.25%	100.00%	-
Tax	-16,023	-24,766	-14,515	-5,554	536	-7,130	-6,551	16.05%
YoY %	35.30%	-70.62%	-161.34%	-1,136.19%	107.52%	-8.84%	-	-
Horiz. %	244.59%	378.05%	221.57%	84.78%	-8.18%	108.84%	100.00%	-
NP	57,686	106,977	62,415	25,106	32,809	19,066	21,243	18.09%
YoY %	-46.08%	71.40%	148.61%	-23.48%	72.08%	-10.25%	-	-
Horiz. %	271.55%	503.59%	293.81%	118.18%	154.45%	89.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	57,686	106,977	62,415	25,106	32,809	19,066	21,243	18.09%
YoY %	-46.08%	71.40%	148.61%	-23.48%	72.08%	-10.25%	-	-
Horiz. %	271.55%	503.59%	293.81%	118.18%	154.45%	89.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.74%	18.80%	18.87%	18.11%	-1.66%	27.22%	23.57%	-
YoY %	15.64%	-0.37%	4.20%	1,190.96%	-106.10%	15.49%	-	-
Horiz. %	92.24%	79.76%	80.06%	76.83%	-7.04%	115.49%	100.00%	-
Total Cost	106,330	139,223	87,911	86,616	72,382	34,300	6,158	60.69%
YoY %	-23.63%	58.37%	1.50%	19.67%	111.03%	457.00%	-	-
Horiz. %	1,726.70%	2,260.85%	1,427.59%	1,406.56%	1,175.41%	557.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	893,487	891,041	612,258	563,107	531,867	512,025	517,300	9.52%
YoY %	0.27%	45.53%	8.73%	5.87%	3.88%	-1.02%	-	-
Horiz. %	172.72%	172.25%	118.36%	108.86%	102.82%	98.98%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Dividend
Div	53,592	73,688	41,545	17,416	14,742	13,217	11,854	28.56%
YoY %	-27.27%	77.37%	138.55%	18.14%	11.54%	11.50%	-	-
Horiz. %	452.10%	621.63%	350.47%	146.92%	124.36%	111.50%	100.00%	-
Div Payout %	92.90%	68.88%	66.56%	69.37%	44.93%	69.32%	55.80%	-
YoY %	34.87%	3.49%	-4.05%	54.40%	-35.18%	24.23%	-	-
Horiz. %	166.49%	123.44%	119.28%	124.32%	80.52%	124.23%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Equity
Net Worth	893,487	891,041	612,258	563,107	531,867	512,025	517,300	9.52%
YoY %	0.27%	45.53%	8.73%	5.87%	3.88%	-1.02%	-	-
Horiz. %	172.72%	172.25%	118.36%	108.86%	102.82%	98.98%	100.00%	-
NOSH	133,956	133,991	133,973	134,073	133,971	134,038	131,964	0.24%
YoY %	-0.03%	0.01%	-0.07%	0.08%	-0.05%	1.57%	-	-
Horiz. %	101.51%	101.54%	101.52%	101.60%	101.52%	101.57%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Ratio Analysis
NP Margin	35.17%	43.45%	41.52%	22.47%	31.19%	35.73%	77.53%	-
YoY %	-19.06%	4.65%	84.78%	-27.96%	-12.71%	-53.91%	-	-
Horiz. %	45.36%	56.04%	53.55%	28.98%	40.23%	46.09%	100.00%	-
ROE	6.46%	12.01%	10.19%	4.46%	6.17%	3.72%	4.11%	-
YoY %	-46.21%	17.86%	128.48%	-27.71%	65.86%	-9.49%	-	-
Horiz. %	157.18%	292.21%	247.93%	108.52%	150.12%	90.51%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Per Share
RPS	122.44	183.74	112.21	83.33	78.52	39.81	20.76	34.37%
YoY %	-33.36%	63.75%	34.66%	6.13%	97.24%	91.76%	-	-
Horiz. %	589.79%	885.07%	540.51%	401.40%	378.23%	191.76%	100.00%	-
EPS	43.06	79.84	46.59	18.73	24.49	14.22	16.10	17.79%
YoY %	-46.07%	71.37%	148.75%	-23.52%	72.22%	-11.68%	-	-
Horiz. %	267.45%	495.90%	289.38%	116.34%	152.11%	88.32%	100.00%	-
DPS	40.00	55.00	31.00	13.00	11.00	10.00	8.98	28.24%
YoY %	-27.27%	77.42%	138.46%	18.18%	10.00%	11.36%	-	-
Horiz. %	445.43%	612.47%	345.21%	144.77%	122.49%	111.36%	100.00%	-
NAPS	6.67	6.65	4.57	4.20	3.97	3.82	3.92	9.25%
YoY %	0.30%	45.51%	8.81%	5.79%	3.93%	-2.55%	-	-
Horiz. %	170.15%	169.64%	116.58%	107.14%	101.28%	97.45%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Adjusted Per Share Value based on latest NOSH - 134,073
RPS	78.19	117.37	71.66	53.26	50.15	25.44	13.06	34.71%
YoY %	-33.38%	63.79%	34.55%	6.20%	97.13%	94.79%	-	-
Horiz. %	598.70%	898.70%	548.70%	407.81%	384.00%	194.79%	100.00%	-
EPS	27.50	51.00	29.75	11.97	15.64	9.09	10.13	18.09%
YoY %	-46.08%	71.43%	148.54%	-23.47%	72.06%	-10.27%	-	-
Horiz. %	271.47%	503.46%	293.68%	118.16%	154.39%	89.73%	100.00%	-
DPS	25.55	35.13	19.81	8.30	7.03	6.30	5.65	28.56%
YoY %	-27.27%	77.33%	138.67%	18.07%	11.59%	11.50%	-	-
Horiz. %	452.21%	621.77%	350.62%	146.90%	124.42%	111.50%	100.00%	-
NAPS	4.2594	4.2477	2.9187	2.6844	2.5355	2.4409	2.466	9.52%
YoY %	0.28%	45.53%	8.73%	5.87%	3.88%	-1.02%	-	-
Horiz. %	172.73%	172.25%	118.36%	108.86%	102.82%	98.98%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/09	31/07/08	31/07/07	31/07/06	29/07/05	30/07/04	31/07/03	-
Price	5.50	7.30	6.00	4.40	3.68	3.52	3.52	-
P/RPS	4.49	3.97	5.35	5.28	4.69	8.84	16.95	-19.84%
YoY %	13.10%	-25.79%	1.33%	12.58%	-46.95%	-47.85%	-	-
Horiz. %	26.49%	23.42%	31.56%	31.15%	27.67%	52.15%	100.00%	-
P/EPS	12.77	9.14	12.88	23.50	15.03	24.75	21.87	-8.56%
YoY %	39.72%	-29.04%	-45.19%	56.35%	-39.27%	13.17%	-	-
Horiz. %	58.39%	41.79%	58.89%	107.45%	68.72%	113.17%	100.00%	-
EY	7.83	10.94	7.76	4.26	6.65	4.04	4.57	9.38%
YoY %	-28.43%	40.98%	82.16%	-35.94%	64.60%	-11.60%	-	-
Horiz. %	171.33%	239.39%	169.80%	93.22%	145.51%	88.40%	100.00%	-
DY	7.27	7.53	5.17	2.95	2.99	2.84	2.55	19.05%
YoY %	-3.45%	45.65%	75.25%	-1.34%	5.28%	11.37%	-	-
Horiz. %	285.10%	295.29%	202.75%	115.69%	117.25%	111.37%	100.00%	-
P/NAPS	0.82	1.10	1.31	1.05	0.93	0.92	0.90	-1.53%
YoY %	-25.45%	-16.03%	24.76%	12.90%	1.09%	2.22%	-	-
Horiz. %	91.11%	122.22%	145.56%	116.67%	103.33%	102.22%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Price Multiplier on Announcement Date
Date	15/09/09	10/09/08	11/09/07	22/09/06	21/09/05	22/09/04	18/09/03	-
Price	5.34	4.13	5.90	4.54	3.74	3.62	3.54	-
P/RPS	4.36	2.25	5.26	5.45	4.76	9.09	17.05	-20.31%
YoY %	93.78%	-57.22%	-3.49%	14.50%	-47.63%	-46.69%	-	-
Horiz. %	25.57%	13.20%	30.85%	31.96%	27.92%	53.31%	100.00%	-
P/EPS	12.40	5.17	12.66	24.24	15.27	25.45	21.99	-9.09%
YoY %	139.85%	-59.16%	-47.77%	58.74%	-40.00%	15.73%	-	-
Horiz. %	56.39%	23.51%	57.57%	110.23%	69.44%	115.73%	100.00%	-
EY	8.06	19.33	7.90	4.12	6.55	3.93	4.55	9.98%
YoY %	-58.30%	144.68%	91.75%	-37.10%	66.67%	-13.63%	-	-
Horiz. %	177.14%	424.84%	173.63%	90.55%	143.96%	86.37%	100.00%	-
DY	7.49	13.32	5.25	2.86	2.94	2.76	2.54	19.73%
YoY %	-43.77%	153.71%	83.57%	-2.72%	6.52%	8.66%	-	-
Horiz. %	294.88%	524.41%	206.69%	112.60%	115.75%	108.66%	100.00%	-
P/NAPS	0.80	0.62	1.29	1.08	0.94	0.95	0.90	-1.94%
YoY %	29.03%	-51.94%	19.44%	14.89%	-1.05%	5.56%	-	-
Horiz. %	88.89%	68.89%	143.33%	120.00%	104.44%	105.56%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos