[UMCCA] QoQ Cumulative Quarter Result on 31-Jan-2007 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
26-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- 105.41%
YoY- 113.86%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 111,742 46,613 129,645 99,305 60,650 25,932 114,007 -1.32%
PBT 55,928 22,225 63,076 47,255 23,706 8,371 29,418 53.28%
Tax -11,096 -5,130 -11,173 -8,123 -4,655 -1,788 -5,323 62.96%
NP 44,832 17,095 51,903 39,132 19,051 6,583 24,095 51.10%
-
NP to SH 44,832 17,095 51,903 39,132 19,051 6,583 24,095 51.10%
-
Tax Rate 19.84% 23.08% 17.71% 17.19% 19.64% 21.36% 18.09% -
Total Cost 66,910 29,518 77,742 60,173 41,599 19,349 89,912 -17.83%
-
Net Worth 616,339 612,258 596,355 581,619 566,706 563,107 556,009 7.08%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div 13,398 - 41,543 8,040 8,038 - 17,417 -16.00%
Div Payout % 29.89% - 80.04% 20.55% 42.19% - 72.29% -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 616,339 612,258 596,355 581,619 566,706 563,107 556,009 7.08%
NOSH 133,986 133,973 134,012 134,013 133,973 134,073 133,978 0.00%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 40.12% 36.67% 40.03% 39.41% 31.41% 25.39% 21.13% -
ROE 7.27% 2.79% 8.70% 6.73% 3.36% 1.17% 4.33% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 83.40 34.79 96.74 74.10 45.27 19.34 85.09 -1.32%
EPS 33.46 12.76 38.73 29.20 14.22 4.91 17.98 51.12%
DPS 10.00 0.00 31.00 6.00 6.00 0.00 13.00 -16.00%
NAPS 4.60 4.57 4.45 4.34 4.23 4.20 4.15 7.08%
Adjusted Per Share Value based on latest NOSH - 133,962
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 53.26 22.22 61.80 47.34 28.91 12.36 54.34 -1.32%
EPS 21.37 8.15 24.74 18.65 9.08 3.14 11.49 51.06%
DPS 6.39 0.00 19.80 3.83 3.83 0.00 8.30 -15.95%
NAPS 2.9379 2.9184 2.8426 2.7724 2.7013 2.6842 2.6503 7.08%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 6.75 6.00 5.65 4.62 4.48 4.40 4.78 -
P/RPS 8.09 17.24 5.84 6.23 9.90 22.75 5.62 27.40%
P/EPS 20.17 47.02 14.59 15.82 31.50 89.61 26.58 -16.76%
EY 4.96 2.13 6.85 6.32 3.17 1.12 3.76 20.22%
DY 1.48 0.00 5.49 1.30 1.34 0.00 2.72 -33.27%
P/NAPS 1.47 1.31 1.27 1.06 1.06 1.05 1.15 17.72%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 17/12/07 11/09/07 27/06/07 26/03/07 20/12/06 22/09/06 27/06/06 -
Price 7.00 5.90 6.00 4.86 4.42 4.54 4.26 -
P/RPS 8.39 16.96 6.20 6.56 9.76 23.47 5.01 40.88%
P/EPS 20.92 46.24 15.49 16.64 31.08 92.46 23.69 -7.93%
EY 4.78 2.16 6.46 6.01 3.22 1.08 4.22 8.63%
DY 1.43 0.00 5.17 1.23 1.36 0.00 3.05 -39.56%
P/NAPS 1.52 1.29 1.35 1.12 1.04 1.08 1.03 29.52%

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