[UMCCA] QoQ Annualized Quarter Result on 31-Jan-2002 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
28-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Jan-2002 [#3]
Profit Trend
QoQ- -40.63%
YoY- -71.89%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 22,690 21,572 17,257 17,401 15,836 14,248 14,563 34.28%
PBT 18,290 19,884 16,650 13,604 19,124 21,256 135,675 -73.61%
Tax -5,858 -6,500 -5,767 -5,418 -5,336 -4,948 -15,170 -46.87%
NP 12,432 13,384 10,883 8,185 13,788 16,308 120,505 -77.91%
-
NP to SH 12,432 13,384 10,883 8,185 13,788 16,308 120,505 -77.91%
-
Tax Rate 32.03% 32.69% 34.64% 39.83% 27.90% 23.28% 11.18% -
Total Cost 10,258 8,188 6,374 9,216 2,048 -2,060 -105,942 -
-
Net Worth 490,783 487,009 486,430 484,103 484,419 483,815 480,444 1.42%
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div 5,267 - 10,574 - 8,759 - 35,005 -71.61%
Div Payout % 42.37% - 97.17% - 63.53% - 29.05% -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth 490,783 487,009 486,430 484,103 484,419 483,815 480,444 1.42%
NOSH 87,796 87,591 88,121 87,699 87,598 87,489 87,512 0.21%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin 54.79% 62.04% 63.06% 47.04% 87.07% 114.46% 827.47% -
ROE 2.53% 2.75% 2.24% 1.69% 2.85% 3.37% 25.08% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 25.84 24.63 19.58 19.84 18.08 16.29 16.64 33.99%
EPS 14.16 15.28 12.35 9.33 15.74 18.64 137.70 -77.95%
DPS 6.00 0.00 12.00 0.00 10.00 0.00 40.00 -71.67%
NAPS 5.59 5.56 5.52 5.52 5.53 5.53 5.49 1.20%
Adjusted Per Share Value based on latest NOSH - 87,790
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 10.82 10.28 8.23 8.30 7.55 6.79 6.94 34.34%
EPS 5.93 6.38 5.19 3.90 6.57 7.77 57.45 -77.90%
DPS 2.51 0.00 5.04 0.00 4.18 0.00 16.69 -71.62%
NAPS 2.3396 2.3216 2.3189 2.3078 2.3093 2.3064 2.2903 1.42%
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/10/02 31/07/02 30/04/02 - - - - -
Price 3.16 4.84 4.94 0.00 0.00 0.00 0.00 -
P/RPS 12.23 19.65 25.23 0.00 0.00 0.00 0.00 -
P/EPS 22.32 31.68 40.00 0.00 0.00 0.00 0.00 -
EY 4.48 3.16 2.50 0.00 0.00 0.00 0.00 -
DY 1.90 0.00 2.43 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.87 0.89 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 12/12/02 19/09/02 27/06/02 28/03/02 11/12/01 20/09/01 25/06/01 -
Price 3.18 4.82 4.66 4.72 0.00 0.00 0.00 -
P/RPS 12.30 19.57 23.80 23.79 0.00 0.00 0.00 -
P/EPS 22.46 31.54 37.73 50.57 0.00 0.00 0.00 -
EY 4.45 3.17 2.65 1.98 0.00 0.00 0.00 -
DY 1.89 0.00 2.58 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.87 0.84 0.86 0.00 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