[UMCCA] QoQ Quarter Result on 30-Apr-2003 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
26-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
30-Apr-2003 [#4]
Profit Trend
QoQ- 57.46%
YoY- 51.12%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 6,991 6,282 7,159 7,709 6,581 5,952 5,393 18.83%
PBT 4,236 5,608 9,114 8,938 5,568 4,174 4,971 -10.09%
Tax -1,449 -1,436 -2,463 -1,769 -1,015 -1,304 -1,625 -7.33%
NP 2,787 4,172 6,651 7,169 4,553 2,870 3,346 -11.44%
-
NP to SH 2,787 4,172 6,651 7,169 4,553 2,870 3,346 -11.44%
-
Tax Rate 34.21% 25.61% 27.02% 19.79% 18.23% 31.24% 32.69% -
Total Cost 4,204 2,110 508 540 2,028 3,082 2,047 61.35%
-
Net Worth 513,811 514,898 517,300 512,458 494,776 490,620 487,009 3.62%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - 5,281 - 9,221 - 2,633 - -
Div Payout % - 126.58% - 128.63% - 91.74% - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 513,811 514,898 517,300 512,458 494,776 490,620 487,009 3.62%
NOSH 132,085 132,025 131,964 131,737 131,589 87,767 87,591 31.40%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 39.87% 66.41% 92.90% 93.00% 69.18% 48.22% 62.04% -
ROE 0.54% 0.81% 1.29% 1.40% 0.92% 0.58% 0.69% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 5.29 4.76 5.42 5.85 5.00 6.78 6.16 -9.62%
EPS 2.11 3.16 5.04 5.44 3.46 3.27 3.82 -32.60%
DPS 0.00 4.00 0.00 7.00 0.00 3.00 0.00 -
NAPS 3.89 3.90 3.92 3.89 3.76 5.59 5.56 -21.13%
Adjusted Per Share Value based on latest NOSH - 131,737
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 3.33 2.99 3.41 3.67 3.14 2.84 2.57 18.79%
EPS 1.33 1.99 3.17 3.42 2.17 1.37 1.59 -11.19%
DPS 0.00 2.52 0.00 4.40 0.00 1.26 0.00 -
NAPS 2.4492 2.4544 2.4658 2.4427 2.3584 2.3386 2.3214 3.62%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 -
Price 3.72 3.90 3.52 3.04 3.06 3.16 4.84 -
P/RPS 70.28 81.96 64.89 51.95 61.19 46.60 78.61 -7.17%
P/EPS 176.30 123.42 69.84 55.86 88.44 96.64 126.70 24.56%
EY 0.57 0.81 1.43 1.79 1.13 1.03 0.79 -19.50%
DY 0.00 1.03 0.00 2.30 0.00 0.95 0.00 -
P/NAPS 0.96 1.00 0.90 0.78 0.81 0.57 0.87 6.76%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 29/03/04 18/12/03 18/09/03 26/06/03 20/03/03 12/12/02 19/09/02 -
Price 4.06 3.52 3.54 3.30 3.10 3.18 4.82 -
P/RPS 76.71 73.98 65.25 56.39 61.99 46.89 78.29 -1.34%
P/EPS 192.42 111.39 70.24 60.64 89.60 97.25 126.18 32.38%
EY 0.52 0.90 1.42 1.65 1.12 1.03 0.79 -24.27%
DY 0.00 1.14 0.00 2.12 0.00 0.94 0.00 -
P/NAPS 1.04 0.90 0.90 0.85 0.82 0.57 0.87 12.59%

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