[UMCCA] QoQ Annualized Quarter Result on 31-Jan-2004 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
29-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- -16.17%
YoY- 26.38%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 93,978 92,156 37,486 27,242 26,882 28,636 25,635 136.82%
PBT 36,026 33,096 27,035 25,277 29,444 36,456 23,650 32.22%
Tax -9,064 -7,736 -7,659 -7,130 -7,798 -9,852 -5,712 35.85%
NP 26,962 25,360 19,376 18,146 21,646 26,604 17,938 31.05%
-
NP to SH 26,962 25,360 19,376 18,146 21,646 26,604 17,938 31.05%
-
Tax Rate 25.16% 23.37% 28.33% 28.21% 26.48% 27.02% 24.15% -
Total Cost 67,016 66,796 18,110 9,096 5,236 2,032 7,697 320.45%
-
Net Worth 510,562 512,025 498,958 514,008 514,752 517,300 509,996 0.07%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div 13,400 - 13,234 7,047 10,559 - 13,178 1.11%
Div Payout % 49.70% - 68.31% 38.83% 48.78% - 73.47% -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 510,562 512,025 498,958 514,008 514,752 517,300 509,996 0.07%
NOSH 134,005 134,038 132,349 132,135 131,987 131,964 131,782 1.11%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 28.69% 27.52% 51.69% 66.61% 80.52% 92.90% 69.97% -
ROE 5.28% 4.95% 3.88% 3.53% 4.21% 5.14% 3.52% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 70.13 68.75 28.32 20.62 20.37 21.70 19.45 134.22%
EPS 20.12 18.92 14.64 13.73 16.40 20.16 13.62 29.55%
DPS 10.00 0.00 10.00 5.33 8.00 0.00 10.00 0.00%
NAPS 3.81 3.82 3.77 3.89 3.90 3.92 3.87 -1.03%
Adjusted Per Share Value based on latest NOSH - 132,085
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 44.80 43.93 17.87 12.99 12.82 13.65 12.22 136.82%
EPS 12.85 12.09 9.24 8.65 10.32 12.68 8.55 31.04%
DPS 6.39 0.00 6.31 3.36 5.03 0.00 6.28 1.15%
NAPS 2.4339 2.4409 2.3786 2.4504 2.4539 2.466 2.4312 0.07%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 3.48 3.52 3.74 3.72 3.90 3.52 3.04 -
P/RPS 4.96 5.12 13.20 18.04 19.15 16.22 15.63 -53.31%
P/EPS 17.30 18.60 25.55 27.09 23.78 17.46 22.33 -15.58%
EY 5.78 5.38 3.91 3.69 4.21 5.73 4.48 18.42%
DY 2.87 0.00 2.67 1.43 2.05 0.00 3.29 -8.66%
P/NAPS 0.91 0.92 0.99 0.96 1.00 0.90 0.79 9.83%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 22/12/04 22/09/04 28/06/04 29/03/04 18/12/03 18/09/03 26/06/03 -
Price 3.78 3.62 3.38 4.06 3.52 3.54 3.30 -
P/RPS 5.39 5.27 11.93 19.69 17.28 16.31 16.96 -53.26%
P/EPS 18.79 19.13 23.09 29.56 21.46 17.56 24.24 -15.55%
EY 5.32 5.23 4.33 3.38 4.66 5.69 4.12 18.48%
DY 2.65 0.00 2.96 1.31 2.27 0.00 3.03 -8.50%
P/NAPS 0.99 0.95 0.90 1.04 0.90 0.90 0.85 10.64%

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