[UMCCA] QoQ Cumulative Quarter Result on 31-Oct-2007 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
17-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 162.25%
YoY- 135.33%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 70,627 222,186 162,469 111,742 46,613 129,645 99,305 -20.33%
PBT 35,857 118,111 92,547 55,928 22,225 63,076 47,255 -16.82%
Tax -8,362 -21,534 -15,785 -11,096 -5,130 -11,173 -8,123 1.95%
NP 27,495 96,577 76,762 44,832 17,095 51,903 39,132 -20.98%
-
NP to SH 27,495 96,577 76,762 44,832 17,095 51,903 39,132 -20.98%
-
Tax Rate 23.32% 18.23% 17.06% 19.84% 23.08% 17.71% 17.19% -
Total Cost 43,132 125,609 85,707 66,910 29,518 77,742 60,173 -19.92%
-
Net Worth 891,041 862,988 637,896 616,339 612,258 596,355 581,619 32.92%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - 73,702 13,401 13,398 - 41,543 8,040 -
Div Payout % - 76.31% 17.46% 29.89% - 80.04% 20.55% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 891,041 862,988 637,896 616,339 612,258 596,355 581,619 32.92%
NOSH 133,991 134,004 134,011 133,986 133,973 134,012 134,013 -0.01%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 38.93% 43.47% 47.25% 40.12% 36.67% 40.03% 39.41% -
ROE 3.09% 11.19% 12.03% 7.27% 2.79% 8.70% 6.73% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 52.71 165.80 121.23 83.40 34.79 96.74 74.10 -20.33%
EPS 20.52 72.07 57.28 33.46 12.76 38.73 29.20 -20.97%
DPS 0.00 55.00 10.00 10.00 0.00 31.00 6.00 -
NAPS 6.65 6.44 4.76 4.60 4.57 4.45 4.34 32.94%
Adjusted Per Share Value based on latest NOSH - 133,995
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 33.67 105.92 77.45 53.27 22.22 61.80 47.34 -20.33%
EPS 13.11 46.04 36.59 21.37 8.15 24.74 18.65 -20.95%
DPS 0.00 35.14 6.39 6.39 0.00 19.80 3.83 -
NAPS 4.2477 4.114 3.0409 2.9382 2.9187 2.8429 2.7727 32.92%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 7.30 5.20 5.20 6.75 6.00 5.65 4.62 -
P/RPS 13.85 3.14 4.29 8.09 17.24 5.84 6.23 70.41%
P/EPS 35.58 7.22 9.08 20.17 47.02 14.59 15.82 71.74%
EY 2.81 13.86 11.02 4.96 2.13 6.85 6.32 -41.77%
DY 0.00 10.58 1.92 1.48 0.00 5.49 1.30 -
P/NAPS 1.10 0.81 1.09 1.47 1.31 1.27 1.06 2.50%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 10/09/08 25/06/08 26/03/08 17/12/07 11/09/07 27/06/07 26/03/07 -
Price 4.13 5.33 4.90 7.00 5.90 6.00 4.86 -
P/RPS 7.84 3.21 4.04 8.39 16.96 6.20 6.56 12.63%
P/EPS 20.13 7.40 8.55 20.92 46.24 15.49 16.64 13.54%
EY 4.97 13.52 11.69 4.78 2.16 6.46 6.01 -11.90%
DY 0.00 10.32 2.04 1.43 0.00 5.17 1.23 -
P/NAPS 0.62 0.83 1.03 1.52 1.29 1.35 1.12 -32.60%

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