[UMCCA] QoQ Annualized Quarter Result on 31-Jul-2007 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
11-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- 31.75%
YoY- 159.68%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 222,186 216,625 223,484 186,452 129,645 132,406 121,300 49.76%
PBT 118,111 123,396 111,856 88,900 63,076 63,006 47,412 83.86%
Tax -21,534 -21,046 -22,192 -20,520 -11,173 -10,830 -9,310 74.98%
NP 96,577 102,349 89,664 68,380 51,903 52,176 38,102 86.00%
-
NP to SH 96,577 102,349 89,664 68,380 51,903 52,176 38,102 86.00%
-
Tax Rate 18.23% 17.06% 19.84% 23.08% 17.71% 17.19% 19.64% -
Total Cost 125,609 114,276 133,820 118,072 77,742 80,230 83,198 31.63%
-
Net Worth 862,988 637,896 616,339 612,258 596,355 581,619 566,706 32.39%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 73,702 17,868 26,797 - 41,543 10,721 16,076 176.22%
Div Payout % 76.31% 17.46% 29.89% - 80.04% 20.55% 42.19% -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 862,988 637,896 616,339 612,258 596,355 581,619 566,706 32.39%
NOSH 134,004 134,011 133,986 133,973 134,012 134,013 133,973 0.01%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 43.47% 47.25% 40.12% 36.67% 40.03% 39.41% 31.41% -
ROE 11.19% 16.04% 14.55% 11.17% 8.70% 8.97% 6.72% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 165.80 161.65 166.80 139.17 96.74 98.80 90.54 49.73%
EPS 72.07 76.37 66.92 51.04 38.73 38.93 28.44 85.97%
DPS 55.00 13.33 20.00 0.00 31.00 8.00 12.00 176.17%
NAPS 6.44 4.76 4.60 4.57 4.45 4.34 4.23 32.37%
Adjusted Per Share Value based on latest NOSH - 133,973
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 105.92 103.27 106.54 88.88 61.80 63.12 57.83 49.75%
EPS 46.04 48.79 42.74 32.60 24.74 24.87 18.16 86.03%
DPS 35.14 8.52 12.77 0.00 19.80 5.11 7.66 176.34%
NAPS 4.114 3.0409 2.9382 2.9187 2.8429 2.7727 2.7016 32.39%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 5.20 5.20 6.75 6.00 5.65 4.62 4.48 -
P/RPS 3.14 3.22 4.05 4.31 5.84 4.68 4.95 -26.19%
P/EPS 7.22 6.81 10.09 11.76 14.59 11.87 15.75 -40.57%
EY 13.86 14.69 9.91 8.51 6.85 8.43 6.35 68.34%
DY 10.58 2.56 2.96 0.00 5.49 1.73 2.68 149.99%
P/NAPS 0.81 1.09 1.47 1.31 1.27 1.06 1.06 -16.43%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 25/06/08 26/03/08 17/12/07 11/09/07 27/06/07 26/03/07 20/12/06 -
Price 5.33 4.90 7.00 5.90 6.00 4.86 4.42 -
P/RPS 3.21 3.03 4.20 4.24 6.20 4.92 4.88 -24.38%
P/EPS 7.40 6.42 10.46 11.56 15.49 12.48 15.54 -39.04%
EY 13.52 15.59 9.56 8.65 6.46 8.01 6.43 64.20%
DY 10.32 2.72 2.86 0.00 5.17 1.65 2.71 144.05%
P/NAPS 0.83 1.03 1.52 1.29 1.35 1.12 1.04 -13.97%

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