[UMCCA] QoQ Annualized Quarter Result on 31-Oct-2004 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
22-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- 6.32%
YoY- 24.56%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 112,872 100,013 102,137 93,978 92,156 37,486 27,242 158.19%
PBT 28,520 33,418 36,030 36,026 33,096 27,035 25,277 8.38%
Tax -6,228 159 -9,081 -9,064 -7,736 -7,659 -7,130 -8.63%
NP 22,292 33,577 26,949 26,962 25,360 19,376 18,146 14.71%
-
NP to SH 22,292 33,577 26,949 26,962 25,360 19,376 18,146 14.71%
-
Tax Rate 21.84% -0.48% 25.20% 25.16% 23.37% 28.33% 28.21% -
Total Cost 90,580 66,436 75,188 67,016 66,796 18,110 9,096 363.51%
-
Net Worth 531,867 526,566 517,362 510,562 512,025 498,958 514,008 2.30%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - 14,738 8,935 13,400 - 13,234 7,047 -
Div Payout % - 43.89% 33.16% 49.70% - 68.31% 38.83% -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 531,867 526,566 517,362 510,562 512,025 498,958 514,008 2.30%
NOSH 133,971 133,986 134,031 134,005 134,038 132,349 132,135 0.92%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 19.75% 33.57% 26.39% 28.69% 27.52% 51.69% 66.61% -
ROE 4.19% 6.38% 5.21% 5.28% 4.95% 3.88% 3.53% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 84.25 74.64 76.20 70.13 68.75 28.32 20.62 155.79%
EPS 16.64 25.06 20.11 20.12 18.92 14.64 13.73 13.68%
DPS 0.00 11.00 6.67 10.00 0.00 10.00 5.33 -
NAPS 3.97 3.93 3.86 3.81 3.82 3.77 3.89 1.36%
Adjusted Per Share Value based on latest NOSH - 133,977
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 53.80 47.67 48.69 44.80 43.93 17.87 12.99 158.12%
EPS 10.63 16.01 12.85 12.85 12.09 9.24 8.65 14.74%
DPS 0.00 7.03 4.26 6.39 0.00 6.31 3.36 -
NAPS 2.5352 2.51 2.4661 2.4337 2.4407 2.3784 2.4501 2.30%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 3.68 3.54 3.70 3.48 3.52 3.74 3.72 -
P/RPS 4.37 4.74 4.86 4.96 5.12 13.20 18.04 -61.17%
P/EPS 22.12 14.13 18.40 17.30 18.60 25.55 27.09 -12.64%
EY 4.52 7.08 5.43 5.78 5.38 3.91 3.69 14.49%
DY 0.00 3.11 1.80 2.87 0.00 2.67 1.43 -
P/NAPS 0.93 0.90 0.96 0.91 0.92 0.99 0.96 -2.09%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 21/09/05 29/06/05 30/03/05 22/12/04 22/09/04 28/06/04 29/03/04 -
Price 3.74 3.50 3.62 3.78 3.62 3.38 4.06 -
P/RPS 4.44 4.69 4.75 5.39 5.27 11.93 19.69 -62.98%
P/EPS 22.48 13.97 18.00 18.79 19.13 23.09 29.56 -16.69%
EY 4.45 7.16 5.55 5.32 5.23 4.33 3.38 20.14%
DY 0.00 3.14 1.84 2.65 0.00 2.96 1.31 -
P/NAPS 0.94 0.89 0.94 0.99 0.95 0.90 1.04 -6.52%

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