[UMCCA] QoQ Quarter Result on 30-Apr-2004 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
28-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- 106.93%
YoY- -19.56%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 29,614 23,950 23,039 17,054 6,991 6,282 7,159 156.58%
PBT 9,009 9,739 8,274 8,078 4,236 5,608 9,114 -0.76%
Tax -2,279 -2,598 -1,934 -2,311 -1,449 -1,436 -2,463 -5.02%
NP 6,730 7,141 6,340 5,767 2,787 4,172 6,651 0.78%
-
NP to SH 6,730 7,141 6,340 5,767 2,787 4,172 6,651 0.78%
-
Tax Rate 25.30% 26.68% 23.37% 28.61% 34.21% 25.61% 27.02% -
Total Cost 22,884 16,809 16,699 11,287 4,204 2,110 508 1151.51%
-
Net Worth 517,486 510,454 512,025 498,660 513,811 514,898 517,300 0.02%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - 6,698 - 7,936 - 5,281 - -
Div Payout % - 93.81% - 137.61% - 126.58% - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 517,486 510,454 512,025 498,660 513,811 514,898 517,300 0.02%
NOSH 134,063 133,977 134,038 132,270 132,085 132,025 131,964 1.05%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 22.73% 29.82% 27.52% 33.82% 39.87% 66.41% 92.90% -
ROE 1.30% 1.40% 1.24% 1.16% 0.54% 0.81% 1.29% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 22.09 17.88 17.19 12.89 5.29 4.76 5.42 154.06%
EPS 5.02 5.33 4.73 4.36 2.11 3.16 5.04 -0.26%
DPS 0.00 5.00 0.00 6.00 0.00 4.00 0.00 -
NAPS 3.86 3.81 3.82 3.77 3.89 3.90 3.92 -1.01%
Adjusted Per Share Value based on latest NOSH - 132,270
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 14.12 11.42 10.98 8.13 3.33 2.99 3.41 156.75%
EPS 3.21 3.40 3.02 2.75 1.33 1.99 3.17 0.83%
DPS 0.00 3.19 0.00 3.78 0.00 2.52 0.00 -
NAPS 2.4667 2.4332 2.4407 2.377 2.4492 2.4544 2.4658 0.02%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 3.70 3.48 3.52 3.74 3.72 3.90 3.52 -
P/RPS 16.75 19.47 20.48 29.01 70.28 81.96 64.89 -59.29%
P/EPS 73.71 65.29 74.42 85.78 176.30 123.42 69.84 3.64%
EY 1.36 1.53 1.34 1.17 0.57 0.81 1.43 -3.27%
DY 0.00 1.44 0.00 1.60 0.00 1.03 0.00 -
P/NAPS 0.96 0.91 0.92 0.99 0.96 1.00 0.90 4.37%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 30/03/05 22/12/04 22/09/04 28/06/04 29/03/04 18/12/03 18/09/03 -
Price 3.62 3.78 3.62 3.38 4.06 3.52 3.54 -
P/RPS 16.39 21.15 21.06 26.22 76.71 73.98 65.25 -60.02%
P/EPS 72.11 70.92 76.53 77.52 192.42 111.39 70.24 1.75%
EY 1.39 1.41 1.31 1.29 0.52 0.90 1.42 -1.40%
DY 0.00 1.32 0.00 1.78 0.00 1.14 0.00 -
P/NAPS 0.94 0.99 0.95 0.90 1.04 0.90 0.90 2.92%

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