[UMCCA] QoQ Cumulative Quarter Result on 30-Apr-2007 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
27-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- 32.64%
YoY- 115.41%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 162,469 111,742 46,613 129,645 99,305 60,650 25,932 238.71%
PBT 92,547 55,928 22,225 63,076 47,255 23,706 8,371 394.10%
Tax -15,785 -11,096 -5,130 -11,173 -8,123 -4,655 -1,788 325.46%
NP 76,762 44,832 17,095 51,903 39,132 19,051 6,583 411.92%
-
NP to SH 76,762 44,832 17,095 51,903 39,132 19,051 6,583 411.92%
-
Tax Rate 17.06% 19.84% 23.08% 17.71% 17.19% 19.64% 21.36% -
Total Cost 85,707 66,910 29,518 77,742 60,173 41,599 19,349 168.98%
-
Net Worth 637,896 616,339 612,258 596,355 581,619 566,706 563,107 8.64%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 13,401 13,398 - 41,543 8,040 8,038 - -
Div Payout % 17.46% 29.89% - 80.04% 20.55% 42.19% - -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 637,896 616,339 612,258 596,355 581,619 566,706 563,107 8.64%
NOSH 134,011 133,986 133,973 134,012 134,013 133,973 134,073 -0.03%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 47.25% 40.12% 36.67% 40.03% 39.41% 31.41% 25.39% -
ROE 12.03% 7.27% 2.79% 8.70% 6.73% 3.36% 1.17% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 121.23 83.40 34.79 96.74 74.10 45.27 19.34 238.83%
EPS 57.28 33.46 12.76 38.73 29.20 14.22 4.91 412.07%
DPS 10.00 10.00 0.00 31.00 6.00 6.00 0.00 -
NAPS 4.76 4.60 4.57 4.45 4.34 4.23 4.20 8.67%
Adjusted Per Share Value based on latest NOSH - 134,008
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 77.44 53.26 22.22 61.80 47.34 28.91 12.36 238.72%
EPS 36.59 21.37 8.15 24.74 18.65 9.08 3.14 411.69%
DPS 6.39 6.39 0.00 19.80 3.83 3.83 0.00 -
NAPS 3.0406 2.9379 2.9184 2.8426 2.7724 2.7013 2.6842 8.64%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 5.20 6.75 6.00 5.65 4.62 4.48 4.40 -
P/RPS 4.29 8.09 17.24 5.84 6.23 9.90 22.75 -67.01%
P/EPS 9.08 20.17 47.02 14.59 15.82 31.50 89.61 -78.17%
EY 11.02 4.96 2.13 6.85 6.32 3.17 1.12 357.26%
DY 1.92 1.48 0.00 5.49 1.30 1.34 0.00 -
P/NAPS 1.09 1.47 1.31 1.27 1.06 1.06 1.05 2.51%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 26/03/08 17/12/07 11/09/07 27/06/07 26/03/07 20/12/06 22/09/06 -
Price 4.90 7.00 5.90 6.00 4.86 4.42 4.54 -
P/RPS 4.04 8.39 16.96 6.20 6.56 9.76 23.47 -68.95%
P/EPS 8.55 20.92 46.24 15.49 16.64 31.08 92.46 -79.46%
EY 11.69 4.78 2.16 6.46 6.01 3.22 1.08 387.20%
DY 2.04 1.43 0.00 5.17 1.23 1.36 0.00 -
P/NAPS 1.03 1.52 1.29 1.35 1.12 1.04 1.08 -3.10%

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