[UMCCA] QoQ Quarter Result on 31-Jan-2007 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
26-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- 61.06%
YoY- 438.8%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 65,129 46,613 30,340 38,655 34,718 25,932 23,945 94.49%
PBT 33,703 22,225 15,821 23,549 15,335 8,371 6,762 190.93%
Tax -5,966 -5,130 -3,050 -3,468 -2,867 -1,788 -965 235.73%
NP 27,737 17,095 12,771 20,081 12,468 6,583 5,797 183.13%
-
NP to SH 27,737 17,095 12,771 20,081 12,468 6,583 5,797 183.13%
-
Tax Rate 17.70% 23.08% 19.28% 14.73% 18.70% 21.36% 14.27% -
Total Cost 37,392 29,518 17,569 18,574 22,250 19,349 18,148 61.70%
-
Net Worth 616,377 612,258 596,337 581,397 567,092 563,107 557,420 6.91%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div 13,399 - 33,502 - 8,043 - 10,719 15.99%
Div Payout % 48.31% - 262.33% - 64.52% - 184.92% -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 616,377 612,258 596,337 581,397 567,092 563,107 557,420 6.91%
NOSH 133,995 133,973 134,008 133,962 134,064 134,073 133,995 0.00%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 42.59% 36.67% 42.09% 51.95% 35.91% 25.39% 24.21% -
ROE 4.50% 2.79% 2.14% 3.45% 2.20% 1.17% 1.04% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 48.61 34.79 22.64 28.86 25.90 19.34 17.87 94.51%
EPS 20.70 12.76 9.53 14.99 9.30 4.91 4.33 182.97%
DPS 10.00 0.00 25.00 0.00 6.00 0.00 8.00 15.99%
NAPS 4.60 4.57 4.45 4.34 4.23 4.20 4.16 6.91%
Adjusted Per Share Value based on latest NOSH - 133,962
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 31.04 22.22 14.46 18.43 16.55 12.36 11.41 94.52%
EPS 13.22 8.15 6.09 9.57 5.94 3.14 2.76 183.34%
DPS 6.39 0.00 15.97 0.00 3.83 0.00 5.11 16.02%
NAPS 2.9381 2.9184 2.8425 2.7713 2.7031 2.6842 2.657 6.91%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 6.75 6.00 5.65 4.62 4.48 4.40 4.78 -
P/RPS 13.89 17.24 24.96 16.01 17.30 22.75 26.75 -35.31%
P/EPS 32.61 47.02 59.29 30.82 48.17 89.61 110.49 -55.57%
EY 3.07 2.13 1.69 3.24 2.08 1.12 0.91 124.44%
DY 1.48 0.00 4.42 0.00 1.34 0.00 1.67 -7.71%
P/NAPS 1.47 1.31 1.27 1.06 1.06 1.05 1.15 17.72%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 17/12/07 11/09/07 27/06/07 26/03/07 20/12/06 22/09/06 27/06/06 -
Price 7.00 5.90 6.00 4.86 4.42 4.54 4.26 -
P/RPS 14.40 16.96 26.50 16.84 17.07 23.47 23.84 -28.47%
P/EPS 33.82 46.24 62.96 32.42 47.53 92.46 98.47 -50.86%
EY 2.96 2.16 1.59 3.08 2.10 1.08 1.02 103.05%
DY 1.43 0.00 4.17 0.00 1.36 0.00 1.88 -16.63%
P/NAPS 1.52 1.29 1.35 1.12 1.04 1.08 1.02 30.37%

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