[UMCCA] YoY TTM Result on 31-Oct-2003 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
18-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- 6.13%
YoY- 120.92%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 111,405 116,276 71,034 27,731 20,684 14,372 16,354 37.66%
PBT 35,117 33,412 30,327 29,228 16,233 120,098 46,918 -4.71%
Tax -6,542 1,255 -8,292 -6,683 -6,028 -9,722 -8,659 -4.56%
NP 28,575 34,667 22,035 22,545 10,205 110,376 38,259 -4.74%
-
NP to SH 28,575 34,667 22,035 22,545 10,205 110,376 38,259 -4.74%
-
Tax Rate 18.63% -3.76% 27.34% 22.87% 37.13% 8.10% 18.46% -
Total Cost 82,830 81,609 48,999 5,186 10,479 -96,004 -21,905 -
-
Net Worth 567,092 533,050 510,454 514,898 438,837 483,789 398,096 6.07%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 18,763 14,739 14,635 14,502 8,840 34,128 12,239 7.37%
Div Payout % 65.66% 42.52% 66.42% 64.33% 86.63% 30.92% 31.99% -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 567,092 533,050 510,454 514,898 438,837 483,789 398,096 6.07%
NOSH 134,064 133,932 133,977 132,025 87,767 87,484 87,493 7.36%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 25.65% 29.81% 31.02% 81.30% 49.34% 767.99% 233.94% -
ROE 5.04% 6.50% 4.32% 4.38% 2.33% 22.81% 9.61% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 83.10 86.82 53.02 21.00 23.57 16.43 18.69 28.21%
EPS 21.31 25.88 16.45 17.08 11.63 126.17 43.73 -11.28%
DPS 14.00 11.00 11.00 11.00 10.00 39.00 14.00 0.00%
NAPS 4.23 3.98 3.81 3.90 5.00 5.53 4.55 -1.20%
Adjusted Per Share Value based on latest NOSH - 132,025
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 53.11 55.43 33.86 13.22 9.86 6.85 7.80 37.65%
EPS 13.62 16.53 10.50 10.75 4.86 52.62 18.24 -4.74%
DPS 8.94 7.03 6.98 6.91 4.21 16.27 5.83 7.38%
NAPS 2.7034 2.5411 2.4334 2.4546 2.092 2.3063 1.8978 6.07%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 - - -
Price 4.48 3.90 3.48 3.90 3.16 0.00 0.00 -
P/RPS 5.39 4.49 6.56 18.57 13.41 0.00 0.00 -
P/EPS 21.02 15.07 21.16 22.84 27.18 0.00 0.00 -
EY 4.76 6.64 4.73 4.38 3.68 0.00 0.00 -
DY 3.13 2.82 3.16 2.82 3.16 0.00 0.00 -
P/NAPS 1.06 0.98 0.91 1.00 0.63 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 20/12/06 21/12/05 22/12/04 18/12/03 12/12/02 11/12/01 14/12/00 -
Price 4.42 3.96 3.78 3.52 3.18 0.00 0.00 -
P/RPS 5.32 4.56 7.13 16.76 13.49 0.00 0.00 -
P/EPS 20.74 15.30 22.98 20.61 27.35 0.00 0.00 -
EY 4.82 6.54 4.35 4.85 3.66 0.00 0.00 -
DY 3.17 2.78 2.91 3.13 3.14 0.00 0.00 -
P/NAPS 1.04 0.99 0.99 0.90 0.64 0.00 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