[UMCCA] QoQ Quarter Result on 31-Jan-2005 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
30-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- -5.76%
YoY- 141.48%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 35,035 28,218 23,409 29,614 23,950 23,039 17,054 61.39%
PBT 10,878 7,130 6,395 9,009 9,739 8,274 8,078 21.87%
Tax -1,879 -1,557 6,970 -2,279 -2,598 -1,934 -2,311 -12.85%
NP 8,999 5,573 13,365 6,730 7,141 6,340 5,767 34.42%
-
NP to SH 8,999 5,573 13,365 6,730 7,141 6,340 5,767 34.42%
-
Tax Rate 17.27% 21.84% -108.99% 25.30% 26.68% 23.37% 28.61% -
Total Cost 26,036 22,645 10,044 22,884 16,809 16,699 11,287 74.31%
-
Net Worth 533,050 531,867 526,824 517,486 510,454 512,025 498,660 4.53%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div 6,696 - 8,043 - 6,698 - 7,936 -10.68%
Div Payout % 74.42% - 60.18% - 93.81% - 137.61% -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 533,050 531,867 526,824 517,486 510,454 512,025 498,660 4.53%
NOSH 133,932 133,971 134,052 134,063 133,977 134,038 132,270 0.83%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 25.69% 19.75% 57.09% 22.73% 29.82% 27.52% 33.82% -
ROE 1.69% 1.05% 2.54% 1.30% 1.40% 1.24% 1.16% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 26.16 21.06 17.46 22.09 17.88 17.19 12.89 60.08%
EPS 6.72 4.16 9.97 5.02 5.33 4.73 4.36 33.32%
DPS 5.00 0.00 6.00 0.00 5.00 0.00 6.00 -11.41%
NAPS 3.98 3.97 3.93 3.86 3.81 3.82 3.77 3.66%
Adjusted Per Share Value based on latest NOSH - 134,063
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 16.70 13.45 11.16 14.12 11.42 10.98 8.13 61.37%
EPS 4.29 2.66 6.37 3.21 3.40 3.02 2.75 34.39%
DPS 3.19 0.00 3.83 0.00 3.19 0.00 3.78 -10.66%
NAPS 2.5411 2.5355 2.5115 2.4669 2.4334 2.4409 2.3772 4.53%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 3.90 3.68 3.54 3.70 3.48 3.52 3.74 -
P/RPS 14.91 17.47 20.27 16.75 19.47 20.48 29.01 -35.75%
P/EPS 58.04 88.47 35.51 73.71 65.29 74.42 85.78 -22.87%
EY 1.72 1.13 2.82 1.36 1.53 1.34 1.17 29.19%
DY 1.28 0.00 1.69 0.00 1.44 0.00 1.60 -13.78%
P/NAPS 0.98 0.93 0.90 0.96 0.91 0.92 0.99 -0.67%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 21/12/05 21/09/05 29/06/05 30/03/05 22/12/04 22/09/04 28/06/04 -
Price 3.96 3.74 3.50 3.62 3.78 3.62 3.38 -
P/RPS 15.14 17.76 20.04 16.39 21.15 21.06 26.22 -30.58%
P/EPS 58.94 89.91 35.11 72.11 70.92 76.53 77.52 -16.65%
EY 1.70 1.11 2.85 1.39 1.41 1.31 1.29 20.14%
DY 1.26 0.00 1.71 0.00 1.32 0.00 1.78 -20.52%
P/NAPS 0.99 0.94 0.89 0.94 0.99 0.95 0.90 6.54%

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