[UMCCA] QoQ Cumulative Quarter Result on 31-Jan-2006 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
29-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jan-2006 [#3]
Profit Trend
QoQ- 25.57%
YoY- -9.47%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 60,650 25,932 114,007 90,062 63,252 28,218 100,013 -28.29%
PBT 23,706 8,371 29,418 22,656 18,008 7,130 33,418 -20.41%
Tax -4,655 -1,788 -5,323 -4,358 -3,436 -1,557 159 -
NP 19,051 6,583 24,095 18,298 14,572 5,573 33,577 -31.39%
-
NP to SH 19,051 6,583 24,095 18,298 14,572 5,573 33,577 -31.39%
-
Tax Rate 19.64% 21.36% 18.09% 19.24% 19.08% 21.84% -0.48% -
Total Cost 41,599 19,349 89,912 71,764 48,680 22,645 66,436 -26.74%
-
Net Worth 566,706 563,107 556,009 551,967 533,110 531,867 526,566 5.00%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div 8,038 - 17,417 6,698 6,697 - 14,738 -33.17%
Div Payout % 42.19% - 72.29% 36.61% 45.96% - 43.89% -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 566,706 563,107 556,009 551,967 533,110 531,867 526,566 5.00%
NOSH 133,973 134,073 133,978 133,972 133,947 133,971 133,986 -0.00%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 31.41% 25.39% 21.13% 20.32% 23.04% 19.75% 33.57% -
ROE 3.36% 1.17% 4.33% 3.32% 2.73% 1.05% 6.38% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 45.27 19.34 85.09 67.22 47.22 21.06 74.64 -28.28%
EPS 14.22 4.91 17.98 13.65 10.87 4.16 25.06 -31.38%
DPS 6.00 0.00 13.00 5.00 5.00 0.00 11.00 -33.16%
NAPS 4.23 4.20 4.15 4.12 3.98 3.97 3.93 5.01%
Adjusted Per Share Value based on latest NOSH - 134,070
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 28.91 12.36 54.34 42.93 30.15 13.45 47.67 -28.28%
EPS 9.08 3.14 11.49 8.72 6.95 2.66 16.01 -31.41%
DPS 3.83 0.00 8.30 3.19 3.19 0.00 7.03 -33.22%
NAPS 2.7013 2.6842 2.6503 2.631 2.5412 2.5352 2.51 5.00%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 -
Price 4.48 4.40 4.78 4.38 3.90 3.68 3.54 -
P/RPS 9.90 22.75 5.62 6.52 8.26 17.47 4.74 63.17%
P/EPS 31.50 89.61 26.58 32.07 35.85 88.47 14.13 70.40%
EY 3.17 1.12 3.76 3.12 2.79 1.13 7.08 -41.38%
DY 1.34 0.00 2.72 1.14 1.28 0.00 3.11 -42.86%
P/NAPS 1.06 1.05 1.15 1.06 0.98 0.93 0.90 11.49%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 20/12/06 22/09/06 27/06/06 29/03/06 21/12/05 21/09/05 29/06/05 -
Price 4.42 4.54 4.26 4.32 3.96 3.74 3.50 -
P/RPS 9.76 23.47 5.01 6.43 8.39 17.76 4.69 62.78%
P/EPS 31.08 92.46 23.69 31.63 36.40 89.91 13.97 70.17%
EY 3.22 1.08 4.22 3.16 2.75 1.11 7.16 -41.21%
DY 1.36 0.00 3.05 1.16 1.26 0.00 3.14 -42.66%
P/NAPS 1.04 1.08 1.03 1.05 0.99 0.94 0.89 10.91%

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