[UMCCA] QoQ Cumulative Quarter Result on 31-Oct-2006 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
20-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 189.4%
YoY- 30.74%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 46,613 129,645 99,305 60,650 25,932 114,007 90,062 -35.61%
PBT 22,225 63,076 47,255 23,706 8,371 29,418 22,656 -1.27%
Tax -5,130 -11,173 -8,123 -4,655 -1,788 -5,323 -4,358 11.51%
NP 17,095 51,903 39,132 19,051 6,583 24,095 18,298 -4.44%
-
NP to SH 17,095 51,903 39,132 19,051 6,583 24,095 18,298 -4.44%
-
Tax Rate 23.08% 17.71% 17.19% 19.64% 21.36% 18.09% 19.24% -
Total Cost 29,518 77,742 60,173 41,599 19,349 89,912 71,764 -44.78%
-
Net Worth 612,258 596,355 581,619 566,706 563,107 556,009 551,967 7.17%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - 41,543 8,040 8,038 - 17,417 6,698 -
Div Payout % - 80.04% 20.55% 42.19% - 72.29% 36.61% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 612,258 596,355 581,619 566,706 563,107 556,009 551,967 7.17%
NOSH 133,973 134,012 134,013 133,973 134,073 133,978 133,972 0.00%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 36.67% 40.03% 39.41% 31.41% 25.39% 21.13% 20.32% -
ROE 2.79% 8.70% 6.73% 3.36% 1.17% 4.33% 3.32% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 34.79 96.74 74.10 45.27 19.34 85.09 67.22 -35.61%
EPS 12.76 38.73 29.20 14.22 4.91 17.98 13.65 -4.40%
DPS 0.00 31.00 6.00 6.00 0.00 13.00 5.00 -
NAPS 4.57 4.45 4.34 4.23 4.20 4.15 4.12 7.17%
Adjusted Per Share Value based on latest NOSH - 134,064
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 22.22 61.80 47.34 28.91 12.36 54.35 42.93 -35.61%
EPS 8.15 24.74 18.65 9.08 3.14 11.49 8.72 -4.41%
DPS 0.00 19.80 3.83 3.83 0.00 8.30 3.19 -
NAPS 2.9187 2.8429 2.7727 2.7016 2.6844 2.6506 2.6313 7.17%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 -
Price 6.00 5.65 4.62 4.48 4.40 4.78 4.38 -
P/RPS 17.24 5.84 6.23 9.90 22.75 5.62 6.52 91.55%
P/EPS 47.02 14.59 15.82 31.50 89.61 26.58 32.07 29.14%
EY 2.13 6.85 6.32 3.17 1.12 3.76 3.12 -22.52%
DY 0.00 5.49 1.30 1.34 0.00 2.72 1.14 -
P/NAPS 1.31 1.27 1.06 1.06 1.05 1.15 1.06 15.20%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 11/09/07 27/06/07 26/03/07 20/12/06 22/09/06 27/06/06 29/03/06 -
Price 5.90 6.00 4.86 4.42 4.54 4.26 4.32 -
P/RPS 16.96 6.20 6.56 9.76 23.47 5.01 6.43 91.24%
P/EPS 46.24 15.49 16.64 31.08 92.46 23.69 31.63 28.89%
EY 2.16 6.46 6.01 3.22 1.08 4.22 3.16 -22.45%
DY 0.00 5.17 1.23 1.36 0.00 3.05 1.16 -
P/NAPS 1.29 1.35 1.12 1.04 1.08 1.03 1.05 14.75%

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