[UMCCA] QoQ Cumulative Quarter Result on 31-Jul-2005 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
21-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- -83.4%
YoY- -12.1%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 114,007 90,062 63,252 28,218 100,013 76,603 46,989 80.85%
PBT 29,418 22,656 18,008 7,130 33,418 27,023 18,013 38.80%
Tax -5,323 -4,358 -3,436 -1,557 159 -6,811 -4,532 11.35%
NP 24,095 18,298 14,572 5,573 33,577 20,212 13,481 47.43%
-
NP to SH 24,095 18,298 14,572 5,573 33,577 20,212 13,481 47.43%
-
Tax Rate 18.09% 19.24% 19.08% 21.84% -0.48% 25.20% 25.16% -
Total Cost 89,912 71,764 48,680 22,645 66,436 56,391 33,508 93.44%
-
Net Worth 556,009 551,967 533,110 531,867 526,566 517,362 510,562 5.86%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 17,417 6,698 6,697 - 14,738 6,701 6,700 89.39%
Div Payout % 72.29% 36.61% 45.96% - 43.89% 33.16% 49.70% -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 556,009 551,967 533,110 531,867 526,566 517,362 510,562 5.86%
NOSH 133,978 133,972 133,947 133,971 133,986 134,031 134,005 -0.01%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 21.13% 20.32% 23.04% 19.75% 33.57% 26.39% 28.69% -
ROE 4.33% 3.32% 2.73% 1.05% 6.38% 3.91% 2.64% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 85.09 67.22 47.22 21.06 74.64 57.15 35.06 80.89%
EPS 17.98 13.65 10.87 4.16 25.06 15.08 10.06 47.43%
DPS 13.00 5.00 5.00 0.00 11.00 5.00 5.00 89.41%
NAPS 4.15 4.12 3.98 3.97 3.93 3.86 3.81 5.88%
Adjusted Per Share Value based on latest NOSH - 133,971
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 54.34 42.93 30.15 13.45 47.67 36.51 22.40 80.83%
EPS 11.49 8.72 6.95 2.66 16.01 9.63 6.43 47.41%
DPS 8.30 3.19 3.19 0.00 7.03 3.19 3.19 89.50%
NAPS 2.6503 2.631 2.5412 2.5352 2.51 2.4661 2.4337 5.86%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 4.78 4.38 3.90 3.68 3.54 3.70 3.48 -
P/RPS 5.62 6.52 8.26 17.47 4.74 6.47 9.92 -31.60%
P/EPS 26.58 32.07 35.85 88.47 14.13 24.54 34.59 -16.14%
EY 3.76 3.12 2.79 1.13 7.08 4.08 2.89 19.23%
DY 2.72 1.14 1.28 0.00 3.11 1.35 1.44 52.98%
P/NAPS 1.15 1.06 0.98 0.93 0.90 0.96 0.91 16.93%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 27/06/06 29/03/06 21/12/05 21/09/05 29/06/05 30/03/05 22/12/04 -
Price 4.26 4.32 3.96 3.74 3.50 3.62 3.78 -
P/RPS 5.01 6.43 8.39 17.76 4.69 6.33 10.78 -40.08%
P/EPS 23.69 31.63 36.40 89.91 13.97 24.01 37.57 -26.52%
EY 4.22 3.16 2.75 1.11 7.16 4.17 2.66 36.14%
DY 3.05 1.16 1.26 0.00 3.14 1.38 1.32 75.04%
P/NAPS 1.03 1.05 0.99 0.94 0.89 0.94 0.99 2.68%

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