[UMCCA] QoQ Cumulative Quarter Result on 31-Oct-2005 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
21-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- 161.47%
YoY- 8.09%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 25,932 114,007 90,062 63,252 28,218 100,013 76,603 -51.52%
PBT 8,371 29,418 22,656 18,008 7,130 33,418 27,023 -54.31%
Tax -1,788 -5,323 -4,358 -3,436 -1,557 159 -6,811 -59.10%
NP 6,583 24,095 18,298 14,572 5,573 33,577 20,212 -52.75%
-
NP to SH 6,583 24,095 18,298 14,572 5,573 33,577 20,212 -52.75%
-
Tax Rate 21.36% 18.09% 19.24% 19.08% 21.84% -0.48% 25.20% -
Total Cost 19,349 89,912 71,764 48,680 22,645 66,436 56,391 -51.08%
-
Net Worth 563,107 556,009 551,967 533,110 531,867 526,566 517,362 5.82%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - 17,417 6,698 6,697 - 14,738 6,701 -
Div Payout % - 72.29% 36.61% 45.96% - 43.89% 33.16% -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 563,107 556,009 551,967 533,110 531,867 526,566 517,362 5.82%
NOSH 134,073 133,978 133,972 133,947 133,971 133,986 134,031 0.02%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 25.39% 21.13% 20.32% 23.04% 19.75% 33.57% 26.39% -
ROE 1.17% 4.33% 3.32% 2.73% 1.05% 6.38% 3.91% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 19.34 85.09 67.22 47.22 21.06 74.64 57.15 -51.53%
EPS 4.91 17.98 13.65 10.87 4.16 25.06 15.08 -52.76%
DPS 0.00 13.00 5.00 5.00 0.00 11.00 5.00 -
NAPS 4.20 4.15 4.12 3.98 3.97 3.93 3.86 5.80%
Adjusted Per Share Value based on latest NOSH - 133,932
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 12.36 54.34 42.93 30.15 13.45 47.67 36.51 -51.52%
EPS 3.14 11.49 8.72 6.95 2.66 16.01 9.63 -52.72%
DPS 0.00 8.30 3.19 3.19 0.00 7.03 3.19 -
NAPS 2.6842 2.6503 2.631 2.5412 2.5352 2.51 2.4661 5.82%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 4.40 4.78 4.38 3.90 3.68 3.54 3.70 -
P/RPS 22.75 5.62 6.52 8.26 17.47 4.74 6.47 131.76%
P/EPS 89.61 26.58 32.07 35.85 88.47 14.13 24.54 137.69%
EY 1.12 3.76 3.12 2.79 1.13 7.08 4.08 -57.86%
DY 0.00 2.72 1.14 1.28 0.00 3.11 1.35 -
P/NAPS 1.05 1.15 1.06 0.98 0.93 0.90 0.96 6.17%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 22/09/06 27/06/06 29/03/06 21/12/05 21/09/05 29/06/05 30/03/05 -
Price 4.54 4.26 4.32 3.96 3.74 3.50 3.62 -
P/RPS 23.47 5.01 6.43 8.39 17.76 4.69 6.33 140.13%
P/EPS 92.46 23.69 31.63 36.40 89.91 13.97 24.01 146.29%
EY 1.08 4.22 3.16 2.75 1.11 7.16 4.17 -59.46%
DY 0.00 3.05 1.16 1.26 0.00 3.14 1.38 -
P/NAPS 1.08 1.03 1.05 0.99 0.94 0.89 0.94 9.72%

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