[UMCCA] QoQ Annualized Quarter Result on 31-Oct-2006 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
20-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 44.7%
YoY- 30.74%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 186,452 129,645 132,406 121,300 103,728 114,007 120,082 34.19%
PBT 88,900 63,076 63,006 47,412 33,484 29,418 30,208 105.76%
Tax -20,520 -11,173 -10,830 -9,310 -7,152 -5,323 -5,810 132.45%
NP 68,380 51,903 52,176 38,102 26,332 24,095 24,397 99.16%
-
NP to SH 68,380 51,903 52,176 38,102 26,332 24,095 24,397 99.16%
-
Tax Rate 23.08% 17.71% 17.19% 19.64% 21.36% 18.09% 19.23% -
Total Cost 118,072 77,742 80,230 83,198 77,396 89,912 95,685 15.08%
-
Net Worth 612,258 596,355 581,619 566,706 563,107 556,009 551,967 7.17%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - 41,543 10,721 16,076 - 17,417 8,931 -
Div Payout % - 80.04% 20.55% 42.19% - 72.29% 36.61% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 612,258 596,355 581,619 566,706 563,107 556,009 551,967 7.17%
NOSH 133,973 134,012 134,013 133,973 134,073 133,978 133,972 0.00%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 36.67% 40.03% 39.41% 31.41% 25.39% 21.13% 20.32% -
ROE 11.17% 8.70% 8.97% 6.72% 4.68% 4.33% 4.42% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 139.17 96.74 98.80 90.54 77.37 85.09 89.63 34.19%
EPS 51.04 38.73 38.93 28.44 19.64 17.98 18.20 99.24%
DPS 0.00 31.00 8.00 12.00 0.00 13.00 6.67 -
NAPS 4.57 4.45 4.34 4.23 4.20 4.15 4.12 7.17%
Adjusted Per Share Value based on latest NOSH - 134,064
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 88.88 61.80 63.11 57.82 49.44 54.34 57.24 34.20%
EPS 32.59 24.74 24.87 18.16 12.55 11.49 11.63 99.13%
DPS 0.00 19.80 5.11 7.66 0.00 8.30 4.26 -
NAPS 2.9184 2.8426 2.7724 2.7013 2.6842 2.6503 2.631 7.17%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 -
Price 6.00 5.65 4.62 4.48 4.40 4.78 4.38 -
P/RPS 4.31 5.84 4.68 4.95 5.69 5.62 4.89 -8.09%
P/EPS 11.76 14.59 11.87 15.75 22.40 26.58 24.05 -38.01%
EY 8.51 6.85 8.43 6.35 4.46 3.76 4.16 61.35%
DY 0.00 5.49 1.73 2.68 0.00 2.72 1.52 -
P/NAPS 1.31 1.27 1.06 1.06 1.05 1.15 1.06 15.20%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 11/09/07 27/06/07 26/03/07 20/12/06 22/09/06 27/06/06 29/03/06 -
Price 5.90 6.00 4.86 4.42 4.54 4.26 4.32 -
P/RPS 4.24 6.20 4.92 4.88 5.87 5.01 4.82 -8.21%
P/EPS 11.56 15.49 12.48 15.54 23.12 23.69 23.72 -38.15%
EY 8.65 6.46 8.01 6.43 4.33 4.22 4.22 61.57%
DY 0.00 5.17 1.65 2.71 0.00 3.05 1.54 -
P/NAPS 1.29 1.35 1.12 1.04 1.08 1.03 1.05 14.75%

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