[UMCCA] QoQ Quarter Result on 31-Jan-2003 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
20-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- 58.64%
YoY- 703.05%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 6,282 7,159 7,709 6,581 5,952 5,393 4,206 30.56%
PBT 5,608 9,114 8,938 5,568 4,174 4,971 6,447 -8.85%
Tax -1,436 -2,463 -1,769 -1,015 -1,304 -1,625 -1,703 -10.71%
NP 4,172 6,651 7,169 4,553 2,870 3,346 4,744 -8.18%
-
NP to SH 4,172 6,651 7,169 4,553 2,870 3,346 4,744 -8.18%
-
Tax Rate 25.61% 27.02% 19.79% 18.23% 31.24% 32.69% 26.42% -
Total Cost 2,110 508 540 2,028 3,082 2,047 -538 -
-
Net Worth 514,898 517,300 512,458 494,776 490,620 487,009 489,474 3.42%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div 5,281 - 9,221 - 2,633 - 6,207 -10.18%
Div Payout % 126.58% - 128.63% - 91.74% - 130.84% -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 514,898 517,300 512,458 494,776 490,620 487,009 489,474 3.42%
NOSH 132,025 131,964 131,737 131,589 87,767 87,591 88,672 30.29%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 66.41% 92.90% 93.00% 69.18% 48.22% 62.04% 112.79% -
ROE 0.81% 1.29% 1.40% 0.92% 0.58% 0.69% 0.97% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 4.76 5.42 5.85 5.00 6.78 6.16 4.74 0.28%
EPS 3.16 5.04 5.44 3.46 3.27 3.82 5.35 -29.53%
DPS 4.00 0.00 7.00 0.00 3.00 0.00 7.00 -31.06%
NAPS 3.90 3.92 3.89 3.76 5.59 5.56 5.52 -20.62%
Adjusted Per Share Value based on latest NOSH - 131,589
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 2.99 3.41 3.67 3.14 2.84 2.57 2.01 30.21%
EPS 1.99 3.17 3.42 2.17 1.37 1.60 2.26 -8.11%
DPS 2.52 0.00 4.40 0.00 1.26 0.00 2.96 -10.14%
NAPS 2.4546 2.466 2.443 2.3587 2.3389 2.3216 2.3334 3.42%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 -
Price 3.90 3.52 3.04 3.06 3.16 4.84 4.94 -
P/RPS 81.96 64.89 51.95 61.19 46.60 78.61 104.15 -14.72%
P/EPS 123.42 69.84 55.86 88.44 96.64 126.70 92.34 21.27%
EY 0.81 1.43 1.79 1.13 1.03 0.79 1.08 -17.40%
DY 1.03 0.00 2.30 0.00 0.95 0.00 1.42 -19.22%
P/NAPS 1.00 0.90 0.78 0.81 0.57 0.87 0.89 8.05%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 18/12/03 18/09/03 26/06/03 20/03/03 12/12/02 19/09/02 27/06/02 -
Price 3.52 3.54 3.30 3.10 3.18 4.82 4.66 -
P/RPS 73.98 65.25 56.39 61.99 46.89 78.29 98.24 -17.18%
P/EPS 111.39 70.24 60.64 89.60 97.25 126.18 87.10 17.76%
EY 0.90 1.42 1.65 1.12 1.03 0.79 1.15 -15.03%
DY 1.14 0.00 2.12 0.00 0.94 0.00 1.50 -16.67%
P/NAPS 0.90 0.90 0.85 0.82 0.57 0.87 0.84 4.69%

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