[UMCCA] QoQ Annualized Quarter Result on 31-Jan-2007 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
26-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- 36.94%
YoY- 113.86%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 223,484 186,452 129,645 132,406 121,300 103,728 114,007 56.43%
PBT 111,856 88,900 63,076 63,006 47,412 33,484 29,418 143.01%
Tax -22,192 -20,520 -11,173 -10,830 -9,310 -7,152 -5,323 158.36%
NP 89,664 68,380 51,903 52,176 38,102 26,332 24,095 139.56%
-
NP to SH 89,664 68,380 51,903 52,176 38,102 26,332 24,095 139.56%
-
Tax Rate 19.84% 23.08% 17.71% 17.19% 19.64% 21.36% 18.09% -
Total Cost 133,820 118,072 77,742 80,230 83,198 77,396 89,912 30.26%
-
Net Worth 616,339 612,258 596,355 581,619 566,706 563,107 556,009 7.08%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div 26,797 - 41,543 10,721 16,076 - 17,417 33.16%
Div Payout % 29.89% - 80.04% 20.55% 42.19% - 72.29% -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 616,339 612,258 596,355 581,619 566,706 563,107 556,009 7.08%
NOSH 133,986 133,973 134,012 134,013 133,973 134,073 133,978 0.00%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 40.12% 36.67% 40.03% 39.41% 31.41% 25.39% 21.13% -
ROE 14.55% 11.17% 8.70% 8.97% 6.72% 4.68% 4.33% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 166.80 139.17 96.74 98.80 90.54 77.37 85.09 56.43%
EPS 66.92 51.04 38.73 38.93 28.44 19.64 17.98 139.59%
DPS 20.00 0.00 31.00 8.00 12.00 0.00 13.00 33.16%
NAPS 4.60 4.57 4.45 4.34 4.23 4.20 4.15 7.08%
Adjusted Per Share Value based on latest NOSH - 133,962
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 106.53 88.88 61.80 63.11 57.82 49.44 54.34 56.44%
EPS 42.74 32.59 24.74 24.87 18.16 12.55 11.49 139.49%
DPS 12.77 0.00 19.80 5.11 7.66 0.00 8.30 33.16%
NAPS 2.9379 2.9184 2.8426 2.7724 2.7013 2.6842 2.6503 7.08%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 6.75 6.00 5.65 4.62 4.48 4.40 4.78 -
P/RPS 4.05 4.31 5.84 4.68 4.95 5.69 5.62 -19.57%
P/EPS 10.09 11.76 14.59 11.87 15.75 22.40 26.58 -47.48%
EY 9.91 8.51 6.85 8.43 6.35 4.46 3.76 90.46%
DY 2.96 0.00 5.49 1.73 2.68 0.00 2.72 5.78%
P/NAPS 1.47 1.31 1.27 1.06 1.06 1.05 1.15 17.72%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 17/12/07 11/09/07 27/06/07 26/03/07 20/12/06 22/09/06 27/06/06 -
Price 7.00 5.90 6.00 4.86 4.42 4.54 4.26 -
P/RPS 4.20 4.24 6.20 4.92 4.88 5.87 5.01 -11.06%
P/EPS 10.46 11.56 15.49 12.48 15.54 23.12 23.69 -41.92%
EY 9.56 8.65 6.46 8.01 6.43 4.33 4.22 72.23%
DY 2.86 0.00 5.17 1.65 2.71 0.00 3.05 -4.18%
P/NAPS 1.52 1.29 1.35 1.12 1.04 1.08 1.03 29.52%

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