[UMCCA] QoQ Annualized Quarter Result on 30-Apr-2007 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
27-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- -0.52%
YoY- 115.41%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 216,625 223,484 186,452 129,645 132,406 121,300 103,728 63.16%
PBT 123,396 111,856 88,900 63,076 63,006 47,412 33,484 138.01%
Tax -21,046 -22,192 -20,520 -11,173 -10,830 -9,310 -7,152 104.94%
NP 102,349 89,664 68,380 51,903 52,176 38,102 26,332 146.59%
-
NP to SH 102,349 89,664 68,380 51,903 52,176 38,102 26,332 146.59%
-
Tax Rate 17.06% 19.84% 23.08% 17.71% 17.19% 19.64% 21.36% -
Total Cost 114,276 133,820 118,072 77,742 80,230 83,198 77,396 29.57%
-
Net Worth 637,896 616,339 612,258 596,355 581,619 566,706 563,107 8.64%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 17,868 26,797 - 41,543 10,721 16,076 - -
Div Payout % 17.46% 29.89% - 80.04% 20.55% 42.19% - -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 637,896 616,339 612,258 596,355 581,619 566,706 563,107 8.64%
NOSH 134,011 133,986 133,973 134,012 134,013 133,973 134,073 -0.03%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 47.25% 40.12% 36.67% 40.03% 39.41% 31.41% 25.39% -
ROE 16.04% 14.55% 11.17% 8.70% 8.97% 6.72% 4.68% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 161.65 166.80 139.17 96.74 98.80 90.54 77.37 63.21%
EPS 76.37 66.92 51.04 38.73 38.93 28.44 19.64 146.66%
DPS 13.33 20.00 0.00 31.00 8.00 12.00 0.00 -
NAPS 4.76 4.60 4.57 4.45 4.34 4.23 4.20 8.67%
Adjusted Per Share Value based on latest NOSH - 134,008
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 103.27 106.54 88.88 61.80 63.12 57.83 49.45 63.16%
EPS 48.79 42.74 32.60 24.74 24.87 18.16 12.55 146.63%
DPS 8.52 12.77 0.00 19.80 5.11 7.66 0.00 -
NAPS 3.0409 2.9382 2.9187 2.8429 2.7727 2.7016 2.6844 8.64%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 5.20 6.75 6.00 5.65 4.62 4.48 4.40 -
P/RPS 3.22 4.05 4.31 5.84 4.68 4.95 5.69 -31.51%
P/EPS 6.81 10.09 11.76 14.59 11.87 15.75 22.40 -54.68%
EY 14.69 9.91 8.51 6.85 8.43 6.35 4.46 120.89%
DY 2.56 2.96 0.00 5.49 1.73 2.68 0.00 -
P/NAPS 1.09 1.47 1.31 1.27 1.06 1.06 1.05 2.51%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 26/03/08 17/12/07 11/09/07 27/06/07 26/03/07 20/12/06 22/09/06 -
Price 4.90 7.00 5.90 6.00 4.86 4.42 4.54 -
P/RPS 3.03 4.20 4.24 6.20 4.92 4.88 5.87 -35.57%
P/EPS 6.42 10.46 11.56 15.49 12.48 15.54 23.12 -57.33%
EY 15.59 9.56 8.65 6.46 8.01 6.43 4.33 134.36%
DY 2.72 2.86 0.00 5.17 1.65 2.71 0.00 -
P/NAPS 1.03 1.52 1.29 1.35 1.12 1.04 1.08 -3.10%

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