[UMCCA] QoQ Cumulative Quarter Result on 30-Apr-2005 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
29-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
30-Apr-2005 [#4]
Profit Trend
QoQ- 66.12%
YoY- 73.29%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 90,062 63,252 28,218 100,013 76,603 46,989 23,039 147.53%
PBT 22,656 18,008 7,130 33,418 27,023 18,013 8,274 95.36%
Tax -4,358 -3,436 -1,557 159 -6,811 -4,532 -1,934 71.62%
NP 18,298 14,572 5,573 33,577 20,212 13,481 6,340 102.31%
-
NP to SH 18,298 14,572 5,573 33,577 20,212 13,481 6,340 102.31%
-
Tax Rate 19.24% 19.08% 21.84% -0.48% 25.20% 25.16% 23.37% -
Total Cost 71,764 48,680 22,645 66,436 56,391 33,508 16,699 163.62%
-
Net Worth 551,967 533,110 531,867 526,566 517,362 510,562 512,025 5.12%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 6,698 6,697 - 14,738 6,701 6,700 - -
Div Payout % 36.61% 45.96% - 43.89% 33.16% 49.70% - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 551,967 533,110 531,867 526,566 517,362 510,562 512,025 5.12%
NOSH 133,972 133,947 133,971 133,986 134,031 134,005 134,038 -0.03%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 20.32% 23.04% 19.75% 33.57% 26.39% 28.69% 27.52% -
ROE 3.32% 2.73% 1.05% 6.38% 3.91% 2.64% 1.24% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 67.22 47.22 21.06 74.64 57.15 35.06 17.19 147.59%
EPS 13.65 10.87 4.16 25.06 15.08 10.06 4.73 102.30%
DPS 5.00 5.00 0.00 11.00 5.00 5.00 0.00 -
NAPS 4.12 3.98 3.97 3.93 3.86 3.81 3.82 5.15%
Adjusted Per Share Value based on latest NOSH - 134,052
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 42.93 30.15 13.45 47.68 36.52 22.40 10.98 147.56%
EPS 8.72 6.95 2.66 16.01 9.64 6.43 3.02 102.37%
DPS 3.19 3.19 0.00 7.03 3.19 3.19 0.00 -
NAPS 2.6313 2.5414 2.5355 2.5102 2.4663 2.4339 2.4409 5.12%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 4.38 3.90 3.68 3.54 3.70 3.48 3.52 -
P/RPS 6.52 8.26 17.47 4.74 6.47 9.92 20.48 -53.27%
P/EPS 32.07 35.85 88.47 14.13 24.54 34.59 74.42 -42.86%
EY 3.12 2.79 1.13 7.08 4.08 2.89 1.34 75.40%
DY 1.14 1.28 0.00 3.11 1.35 1.44 0.00 -
P/NAPS 1.06 0.98 0.93 0.90 0.96 0.91 0.92 9.87%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 29/03/06 21/12/05 21/09/05 29/06/05 30/03/05 22/12/04 22/09/04 -
Price 4.32 3.96 3.74 3.50 3.62 3.78 3.62 -
P/RPS 6.43 8.39 17.76 4.69 6.33 10.78 21.06 -54.55%
P/EPS 31.63 36.40 89.91 13.97 24.01 37.57 76.53 -44.42%
EY 3.16 2.75 1.11 7.16 4.17 2.66 1.31 79.57%
DY 1.16 1.26 0.00 3.14 1.38 1.32 0.00 -
P/NAPS 1.05 0.99 0.94 0.89 0.94 0.99 0.95 6.88%

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