[UMCCA] QoQ Quarter Result on 31-Jul-2003 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
18-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- -7.23%
YoY- 98.77%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 17,054 6,991 6,282 7,159 7,709 6,581 5,952 101.86%
PBT 8,078 4,236 5,608 9,114 8,938 5,568 4,174 55.36%
Tax -2,311 -1,449 -1,436 -2,463 -1,769 -1,015 -1,304 46.49%
NP 5,767 2,787 4,172 6,651 7,169 4,553 2,870 59.30%
-
NP to SH 5,767 2,787 4,172 6,651 7,169 4,553 2,870 59.30%
-
Tax Rate 28.61% 34.21% 25.61% 27.02% 19.79% 18.23% 31.24% -
Total Cost 11,287 4,204 2,110 508 540 2,028 3,082 137.77%
-
Net Worth 498,660 513,811 514,898 517,300 512,458 494,776 490,620 1.09%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 7,936 - 5,281 - 9,221 - 2,633 108.79%
Div Payout % 137.61% - 126.58% - 128.63% - 91.74% -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 498,660 513,811 514,898 517,300 512,458 494,776 490,620 1.09%
NOSH 132,270 132,085 132,025 131,964 131,737 131,589 87,767 31.48%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 33.82% 39.87% 66.41% 92.90% 93.00% 69.18% 48.22% -
ROE 1.16% 0.54% 0.81% 1.29% 1.40% 0.92% 0.58% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 12.89 5.29 4.76 5.42 5.85 5.00 6.78 53.52%
EPS 4.36 2.11 3.16 5.04 5.44 3.46 3.27 21.16%
DPS 6.00 0.00 4.00 0.00 7.00 0.00 3.00 58.80%
NAPS 3.77 3.89 3.90 3.92 3.89 3.76 5.59 -23.11%
Adjusted Per Share Value based on latest NOSH - 131,964
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 8.13 3.33 2.99 3.41 3.67 3.14 2.84 101.74%
EPS 2.75 1.33 1.99 3.17 3.42 2.17 1.37 59.19%
DPS 3.78 0.00 2.52 0.00 4.40 0.00 1.26 108.14%
NAPS 2.377 2.4492 2.4544 2.4658 2.4427 2.3584 2.3386 1.09%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 -
Price 3.74 3.72 3.90 3.52 3.04 3.06 3.16 -
P/RPS 29.01 70.28 81.96 64.89 51.95 61.19 46.60 -27.11%
P/EPS 85.78 176.30 123.42 69.84 55.86 88.44 96.64 -7.64%
EY 1.17 0.57 0.81 1.43 1.79 1.13 1.03 8.87%
DY 1.60 0.00 1.03 0.00 2.30 0.00 0.95 41.60%
P/NAPS 0.99 0.96 1.00 0.90 0.78 0.81 0.57 44.53%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 28/06/04 29/03/04 18/12/03 18/09/03 26/06/03 20/03/03 12/12/02 -
Price 3.38 4.06 3.52 3.54 3.30 3.10 3.18 -
P/RPS 26.22 76.71 73.98 65.25 56.39 61.99 46.89 -32.15%
P/EPS 77.52 192.42 111.39 70.24 60.64 89.60 97.25 -14.04%
EY 1.29 0.52 0.90 1.42 1.65 1.12 1.03 16.20%
DY 1.78 0.00 1.14 0.00 2.12 0.00 0.94 53.11%
P/NAPS 0.90 1.04 0.90 0.90 0.85 0.82 0.57 35.63%

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