[UMCCA] QoQ Annualized Quarter Result on 30-Apr-2006 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
27-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
30-Apr-2006 [#4]
Profit Trend
QoQ- -1.24%
YoY- -28.24%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 132,406 121,300 103,728 114,007 120,082 126,504 112,872 11.19%
PBT 63,006 47,412 33,484 29,418 30,208 36,016 28,520 69.37%
Tax -10,830 -9,310 -7,152 -5,323 -5,810 -6,872 -6,228 44.46%
NP 52,176 38,102 26,332 24,095 24,397 29,144 22,292 76.01%
-
NP to SH 52,176 38,102 26,332 24,095 24,397 29,144 22,292 76.01%
-
Tax Rate 17.19% 19.64% 21.36% 18.09% 19.23% 19.08% 21.84% -
Total Cost 80,230 83,198 77,396 89,912 95,685 97,360 90,580 -7.75%
-
Net Worth 581,619 566,706 563,107 556,009 551,967 533,110 531,867 6.12%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div 10,721 16,076 - 17,417 8,931 13,394 - -
Div Payout % 20.55% 42.19% - 72.29% 36.61% 45.96% - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 581,619 566,706 563,107 556,009 551,967 533,110 531,867 6.12%
NOSH 134,013 133,973 134,073 133,978 133,972 133,947 133,971 0.02%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 39.41% 31.41% 25.39% 21.13% 20.32% 23.04% 19.75% -
ROE 8.97% 6.72% 4.68% 4.33% 4.42% 5.47% 4.19% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 98.80 90.54 77.37 85.09 89.63 94.44 84.25 11.17%
EPS 38.93 28.44 19.64 17.98 18.20 21.74 16.64 75.96%
DPS 8.00 12.00 0.00 13.00 6.67 10.00 0.00 -
NAPS 4.34 4.23 4.20 4.15 4.12 3.98 3.97 6.10%
Adjusted Per Share Value based on latest NOSH - 133,995
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 63.12 57.83 49.45 54.35 57.25 60.31 53.81 11.19%
EPS 24.87 18.16 12.55 11.49 11.63 13.89 10.63 75.96%
DPS 5.11 7.66 0.00 8.30 4.26 6.39 0.00 -
NAPS 2.7727 2.7016 2.6844 2.6506 2.6313 2.5414 2.5355 6.12%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 29/07/05 -
Price 4.62 4.48 4.40 4.78 4.38 3.90 3.68 -
P/RPS 4.68 4.95 5.69 5.62 4.89 4.13 4.37 4.66%
P/EPS 11.87 15.75 22.40 26.58 24.05 17.92 22.12 -33.88%
EY 8.43 6.35 4.46 3.76 4.16 5.58 4.52 51.34%
DY 1.73 2.68 0.00 2.72 1.52 2.56 0.00 -
P/NAPS 1.06 1.06 1.05 1.15 1.06 0.98 0.93 9.08%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 26/03/07 20/12/06 22/09/06 27/06/06 29/03/06 21/12/05 21/09/05 -
Price 4.86 4.42 4.54 4.26 4.32 3.96 3.74 -
P/RPS 4.92 4.88 5.87 5.01 4.82 4.19 4.44 7.06%
P/EPS 12.48 15.54 23.12 23.69 23.72 18.20 22.48 -32.37%
EY 8.01 6.43 4.33 4.22 4.22 5.49 4.45 47.81%
DY 1.65 2.71 0.00 3.05 1.54 2.53 0.00 -
P/NAPS 1.12 1.04 1.08 1.03 1.05 0.99 0.94 12.35%

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