[UMCCA] QoQ Cumulative Quarter Result on 31-Oct-2003 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
18-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- 62.73%
YoY- 74.12%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 23,039 37,486 20,432 13,441 7,159 25,635 17,926 18.22%
PBT 8,274 27,035 18,958 14,722 9,114 23,650 14,712 -31.89%
Tax -1,934 -7,659 -5,348 -3,899 -2,463 -5,712 -3,943 -37.83%
NP 6,340 19,376 13,610 10,823 6,651 17,938 10,769 -29.77%
-
NP to SH 6,340 19,376 13,610 10,823 6,651 17,938 10,769 -29.77%
-
Tax Rate 23.37% 28.33% 28.21% 26.48% 27.02% 24.15% 26.80% -
Total Cost 16,699 18,110 6,822 2,618 508 7,697 7,157 76.00%
-
Net Worth 512,025 498,958 514,008 514,752 517,300 509,996 495,005 2.28%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - 13,234 5,285 5,279 - 13,178 3,949 -
Div Payout % - 68.31% 38.83% 48.78% - 73.47% 36.67% -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 512,025 498,958 514,008 514,752 517,300 509,996 495,005 2.28%
NOSH 134,038 132,349 132,135 131,987 131,964 131,782 131,650 1.20%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 27.52% 51.69% 66.61% 80.52% 92.90% 69.97% 60.07% -
ROE 1.24% 3.88% 2.65% 2.10% 1.29% 3.52% 2.18% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 17.19 28.32 15.46 10.18 5.42 19.45 13.62 16.80%
EPS 4.73 14.64 10.30 8.20 5.04 13.62 8.18 -30.61%
DPS 0.00 10.00 4.00 4.00 0.00 10.00 3.00 -
NAPS 3.82 3.77 3.89 3.90 3.92 3.87 3.76 1.06%
Adjusted Per Share Value based on latest NOSH - 132,025
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 10.98 17.87 9.74 6.41 3.41 12.22 8.54 18.25%
EPS 3.02 9.24 6.49 5.16 3.17 8.55 5.13 -29.78%
DPS 0.00 6.31 2.52 2.52 0.00 6.28 1.88 -
NAPS 2.4407 2.3784 2.4501 2.4537 2.4658 2.431 2.3595 2.28%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 -
Price 3.52 3.74 3.72 3.90 3.52 3.04 3.06 -
P/RPS 20.48 13.20 24.06 38.30 64.89 15.63 22.47 -6.00%
P/EPS 74.42 25.55 36.12 47.56 69.84 22.33 37.41 58.24%
EY 1.34 3.91 2.77 2.10 1.43 4.48 2.67 -36.87%
DY 0.00 2.67 1.08 1.03 0.00 3.29 0.98 -
P/NAPS 0.92 0.99 0.96 1.00 0.90 0.79 0.81 8.86%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 22/09/04 28/06/04 29/03/04 18/12/03 18/09/03 26/06/03 20/03/03 -
Price 3.62 3.38 4.06 3.52 3.54 3.30 3.10 -
P/RPS 21.06 11.93 26.26 34.57 65.25 16.96 22.77 -5.07%
P/EPS 76.53 23.09 39.42 42.93 70.24 24.24 37.90 59.82%
EY 1.31 4.33 2.54 2.33 1.42 4.12 2.64 -37.34%
DY 0.00 2.96 0.99 1.14 0.00 3.03 0.97 -
P/NAPS 0.95 0.90 1.04 0.90 0.90 0.85 0.82 10.31%

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