[UMCCA] QoQ Annualized Quarter Result on 31-Jul-2005 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
21-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- -33.61%
YoY- -12.1%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 114,007 120,082 126,504 112,872 100,013 102,137 93,978 13.78%
PBT 29,418 30,208 36,016 28,520 33,418 36,030 36,026 -12.66%
Tax -5,323 -5,810 -6,872 -6,228 159 -9,081 -9,064 -29.94%
NP 24,095 24,397 29,144 22,292 33,577 26,949 26,962 -7.24%
-
NP to SH 24,095 24,397 29,144 22,292 33,577 26,949 26,962 -7.24%
-
Tax Rate 18.09% 19.23% 19.08% 21.84% -0.48% 25.20% 25.16% -
Total Cost 89,912 95,685 97,360 90,580 66,436 75,188 67,016 21.71%
-
Net Worth 556,009 551,967 533,110 531,867 526,566 517,362 510,562 5.86%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 17,417 8,931 13,394 - 14,738 8,935 13,400 19.15%
Div Payout % 72.29% 36.61% 45.96% - 43.89% 33.16% 49.70% -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 556,009 551,967 533,110 531,867 526,566 517,362 510,562 5.86%
NOSH 133,978 133,972 133,947 133,971 133,986 134,031 134,005 -0.01%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 21.13% 20.32% 23.04% 19.75% 33.57% 26.39% 28.69% -
ROE 4.33% 4.42% 5.47% 4.19% 6.38% 5.21% 5.28% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 85.09 89.63 94.44 84.25 74.64 76.20 70.13 13.79%
EPS 17.98 18.20 21.74 16.64 25.06 20.11 20.12 -7.24%
DPS 13.00 6.67 10.00 0.00 11.00 6.67 10.00 19.17%
NAPS 4.15 4.12 3.98 3.97 3.93 3.86 3.81 5.88%
Adjusted Per Share Value based on latest NOSH - 133,971
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 54.35 57.25 60.31 53.81 47.68 48.69 44.80 13.78%
EPS 11.49 11.63 13.89 10.63 16.01 12.85 12.85 -7.20%
DPS 8.30 4.26 6.39 0.00 7.03 4.26 6.39 19.10%
NAPS 2.6506 2.6313 2.5414 2.5355 2.5102 2.4663 2.4339 5.86%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 4.78 4.38 3.90 3.68 3.54 3.70 3.48 -
P/RPS 5.62 4.89 4.13 4.37 4.74 4.86 4.96 8.70%
P/EPS 26.58 24.05 17.92 22.12 14.13 18.40 17.30 33.25%
EY 3.76 4.16 5.58 4.52 7.08 5.43 5.78 -24.98%
DY 2.72 1.52 2.56 0.00 3.11 1.80 2.87 -3.52%
P/NAPS 1.15 1.06 0.98 0.93 0.90 0.96 0.91 16.93%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 27/06/06 29/03/06 21/12/05 21/09/05 29/06/05 30/03/05 22/12/04 -
Price 4.26 4.32 3.96 3.74 3.50 3.62 3.78 -
P/RPS 5.01 4.82 4.19 4.44 4.69 4.75 5.39 -4.76%
P/EPS 23.69 23.72 18.20 22.48 13.97 18.00 18.79 16.75%
EY 4.22 4.22 5.49 4.45 7.16 5.55 5.32 -14.34%
DY 3.05 1.54 2.53 0.00 3.14 1.84 2.65 9.85%
P/NAPS 1.03 1.05 0.99 0.94 0.89 0.94 0.99 2.68%

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