[UMCCA] QoQ Quarter Result on 31-Jul-2005 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
21-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- -58.3%
YoY- -12.1%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 23,945 26,810 35,035 28,218 23,409 29,614 23,950 -0.01%
PBT 6,762 4,649 10,878 7,130 6,395 9,009 9,739 -21.64%
Tax -965 -922 -1,879 -1,557 6,970 -2,279 -2,598 -48.42%
NP 5,797 3,727 8,999 5,573 13,365 6,730 7,141 -13.01%
-
NP to SH 5,797 3,727 8,999 5,573 13,365 6,730 7,141 -13.01%
-
Tax Rate 14.27% 19.83% 17.27% 21.84% -108.99% 25.30% 26.68% -
Total Cost 18,148 23,083 26,036 22,645 10,044 22,884 16,809 5.25%
-
Net Worth 557,420 552,369 533,050 531,867 526,824 517,486 510,454 6.06%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 10,719 - 6,696 - 8,043 - 6,698 36.93%
Div Payout % 184.92% - 74.42% - 60.18% - 93.81% -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 557,420 552,369 533,050 531,867 526,824 517,486 510,454 6.06%
NOSH 133,995 134,070 133,932 133,971 134,052 134,063 133,977 0.00%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 24.21% 13.90% 25.69% 19.75% 57.09% 22.73% 29.82% -
ROE 1.04% 0.67% 1.69% 1.05% 2.54% 1.30% 1.40% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 17.87 20.00 26.16 21.06 17.46 22.09 17.88 -0.03%
EPS 4.33 2.78 6.72 4.16 9.97 5.02 5.33 -12.96%
DPS 8.00 0.00 5.00 0.00 6.00 0.00 5.00 36.91%
NAPS 4.16 4.12 3.98 3.97 3.93 3.86 3.81 6.05%
Adjusted Per Share Value based on latest NOSH - 133,971
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 11.41 12.78 16.70 13.45 11.16 14.12 11.42 -0.05%
EPS 2.76 1.78 4.29 2.66 6.37 3.21 3.40 -13.01%
DPS 5.11 0.00 3.19 0.00 3.83 0.00 3.19 37.02%
NAPS 2.657 2.633 2.5409 2.5352 2.5112 2.4667 2.4332 6.05%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 4.78 4.38 3.90 3.68 3.54 3.70 3.48 -
P/RPS 26.75 21.90 14.91 17.47 20.27 16.75 19.47 23.65%
P/EPS 110.49 157.56 58.04 88.47 35.51 73.71 65.29 42.14%
EY 0.91 0.63 1.72 1.13 2.82 1.36 1.53 -29.34%
DY 1.67 0.00 1.28 0.00 1.69 0.00 1.44 10.41%
P/NAPS 1.15 1.06 0.98 0.93 0.90 0.96 0.91 16.93%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 27/06/06 29/03/06 21/12/05 21/09/05 29/06/05 30/03/05 22/12/04 -
Price 4.26 4.32 3.96 3.74 3.50 3.62 3.78 -
P/RPS 23.84 21.60 15.14 17.76 20.04 16.39 21.15 8.33%
P/EPS 98.47 155.40 58.94 89.91 35.11 72.11 70.92 24.53%
EY 1.02 0.64 1.70 1.11 2.85 1.39 1.41 -19.46%
DY 1.88 0.00 1.26 0.00 1.71 0.00 1.32 26.66%
P/NAPS 1.02 1.05 0.99 0.94 0.89 0.94 0.99 2.01%

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