[UMCCA] QoQ Cumulative Quarter Result on 31-Oct-2004 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
22-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- 112.63%
YoY- 24.56%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 28,218 100,013 76,603 46,989 23,039 37,486 20,432 24.04%
PBT 7,130 33,418 27,023 18,013 8,274 27,035 18,958 -47.92%
Tax -1,557 159 -6,811 -4,532 -1,934 -7,659 -5,348 -56.10%
NP 5,573 33,577 20,212 13,481 6,340 19,376 13,610 -44.88%
-
NP to SH 5,573 33,577 20,212 13,481 6,340 19,376 13,610 -44.88%
-
Tax Rate 21.84% -0.48% 25.20% 25.16% 23.37% 28.33% 28.21% -
Total Cost 22,645 66,436 56,391 33,508 16,699 18,110 6,822 122.68%
-
Net Worth 531,867 526,566 517,362 510,562 512,025 498,958 514,008 2.30%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - 14,738 6,701 6,700 - 13,234 5,285 -
Div Payout % - 43.89% 33.16% 49.70% - 68.31% 38.83% -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 531,867 526,566 517,362 510,562 512,025 498,958 514,008 2.30%
NOSH 133,971 133,986 134,031 134,005 134,038 132,349 132,135 0.92%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 19.75% 33.57% 26.39% 28.69% 27.52% 51.69% 66.61% -
ROE 1.05% 6.38% 3.91% 2.64% 1.24% 3.88% 2.65% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 21.06 74.64 57.15 35.06 17.19 28.32 15.46 22.90%
EPS 4.16 25.06 15.08 10.06 4.73 14.64 10.30 -45.39%
DPS 0.00 11.00 5.00 5.00 0.00 10.00 4.00 -
NAPS 3.97 3.93 3.86 3.81 3.82 3.77 3.89 1.36%
Adjusted Per Share Value based on latest NOSH - 133,977
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 13.45 47.68 36.52 22.40 10.98 17.87 9.74 24.03%
EPS 2.66 16.01 9.64 6.43 3.02 9.24 6.49 -44.85%
DPS 0.00 7.03 3.19 3.19 0.00 6.31 2.52 -
NAPS 2.5355 2.5102 2.4663 2.4339 2.4409 2.3786 2.4504 2.30%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 3.68 3.54 3.70 3.48 3.52 3.74 3.72 -
P/RPS 17.47 4.74 6.47 9.92 20.48 13.20 24.06 -19.23%
P/EPS 88.47 14.13 24.54 34.59 74.42 25.55 36.12 81.80%
EY 1.13 7.08 4.08 2.89 1.34 3.91 2.77 -45.02%
DY 0.00 3.11 1.35 1.44 0.00 2.67 1.08 -
P/NAPS 0.93 0.90 0.96 0.91 0.92 0.99 0.96 -2.09%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 21/09/05 29/06/05 30/03/05 22/12/04 22/09/04 28/06/04 29/03/04 -
Price 3.74 3.50 3.62 3.78 3.62 3.38 4.06 -
P/RPS 17.76 4.69 6.33 10.78 21.06 11.93 26.26 -22.96%
P/EPS 89.91 13.97 24.01 37.57 76.53 23.09 39.42 73.35%
EY 1.11 7.16 4.17 2.66 1.31 4.33 2.54 -42.44%
DY 0.00 3.14 1.38 1.32 0.00 2.96 0.99 -
P/NAPS 0.94 0.89 0.94 0.99 0.95 0.90 1.04 -6.52%

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