[UMCCA] QoQ Annualized Quarter Result on 31-Jan-2005 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
30-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- -0.05%
YoY- 48.51%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 126,504 112,872 100,013 102,137 93,978 92,156 37,486 124.48%
PBT 36,016 28,520 33,418 36,030 36,026 33,096 27,035 21.00%
Tax -6,872 -6,228 159 -9,081 -9,064 -7,736 -7,659 -6.95%
NP 29,144 22,292 33,577 26,949 26,962 25,360 19,376 31.17%
-
NP to SH 29,144 22,292 33,577 26,949 26,962 25,360 19,376 31.17%
-
Tax Rate 19.08% 21.84% -0.48% 25.20% 25.16% 23.37% 28.33% -
Total Cost 97,360 90,580 66,436 75,188 67,016 66,796 18,110 205.94%
-
Net Worth 533,110 531,867 526,566 517,362 510,562 512,025 498,958 4.49%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div 13,394 - 14,738 8,935 13,400 - 13,234 0.80%
Div Payout % 45.96% - 43.89% 33.16% 49.70% - 68.31% -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 533,110 531,867 526,566 517,362 510,562 512,025 498,958 4.49%
NOSH 133,947 133,971 133,986 134,031 134,005 134,038 132,349 0.80%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 23.04% 19.75% 33.57% 26.39% 28.69% 27.52% 51.69% -
ROE 5.47% 4.19% 6.38% 5.21% 5.28% 4.95% 3.88% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 94.44 84.25 74.64 76.20 70.13 68.75 28.32 122.71%
EPS 21.74 16.64 25.06 20.11 20.12 18.92 14.64 30.06%
DPS 10.00 0.00 11.00 6.67 10.00 0.00 10.00 0.00%
NAPS 3.98 3.97 3.93 3.86 3.81 3.82 3.77 3.66%
Adjusted Per Share Value based on latest NOSH - 134,063
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 60.30 53.80 47.67 48.69 44.80 43.93 17.87 124.47%
EPS 13.89 10.63 16.01 12.85 12.85 12.09 9.24 31.12%
DPS 6.38 0.00 7.03 4.26 6.39 0.00 6.31 0.73%
NAPS 2.5412 2.5352 2.51 2.4661 2.4337 2.4407 2.3784 4.50%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 3.90 3.68 3.54 3.70 3.48 3.52 3.74 -
P/RPS 4.13 4.37 4.74 4.86 4.96 5.12 13.20 -53.81%
P/EPS 17.92 22.12 14.13 18.40 17.30 18.60 25.55 -21.00%
EY 5.58 4.52 7.08 5.43 5.78 5.38 3.91 26.67%
DY 2.56 0.00 3.11 1.80 2.87 0.00 2.67 -2.75%
P/NAPS 0.98 0.93 0.90 0.96 0.91 0.92 0.99 -0.67%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 21/12/05 21/09/05 29/06/05 30/03/05 22/12/04 22/09/04 28/06/04 -
Price 3.96 3.74 3.50 3.62 3.78 3.62 3.38 -
P/RPS 4.19 4.44 4.69 4.75 5.39 5.27 11.93 -50.12%
P/EPS 18.20 22.48 13.97 18.00 18.79 19.13 23.09 -14.63%
EY 5.49 4.45 7.16 5.55 5.32 5.23 4.33 17.09%
DY 2.53 0.00 3.14 1.84 2.65 0.00 2.96 -9.90%
P/NAPS 0.99 0.94 0.89 0.94 0.99 0.95 0.90 6.54%

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