[UMCCA] QoQ Quarter Result on 31-Jul-2006 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
22-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- 13.56%
YoY- 18.12%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 30,340 38,655 34,718 25,932 23,945 26,810 35,035 -9.17%
PBT 15,821 23,549 15,335 8,371 6,762 4,649 10,878 28.45%
Tax -3,050 -3,468 -2,867 -1,788 -965 -922 -1,879 38.24%
NP 12,771 20,081 12,468 6,583 5,797 3,727 8,999 26.36%
-
NP to SH 12,771 20,081 12,468 6,583 5,797 3,727 8,999 26.36%
-
Tax Rate 19.28% 14.73% 18.70% 21.36% 14.27% 19.83% 17.27% -
Total Cost 17,569 18,574 22,250 19,349 18,148 23,083 26,036 -23.12%
-
Net Worth 596,337 581,397 567,092 563,107 557,420 552,369 533,050 7.78%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 33,502 - 8,043 - 10,719 - 6,696 193.39%
Div Payout % 262.33% - 64.52% - 184.92% - 74.42% -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 596,337 581,397 567,092 563,107 557,420 552,369 533,050 7.78%
NOSH 134,008 133,962 134,064 134,073 133,995 134,070 133,932 0.03%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 42.09% 51.95% 35.91% 25.39% 24.21% 13.90% 25.69% -
ROE 2.14% 3.45% 2.20% 1.17% 1.04% 0.67% 1.69% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 22.64 28.86 25.90 19.34 17.87 20.00 26.16 -9.20%
EPS 9.53 14.99 9.30 4.91 4.33 2.78 6.72 26.30%
DPS 25.00 0.00 6.00 0.00 8.00 0.00 5.00 193.26%
NAPS 4.45 4.34 4.23 4.20 4.16 4.12 3.98 7.74%
Adjusted Per Share Value based on latest NOSH - 134,073
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 14.46 18.43 16.55 12.36 11.41 12.78 16.70 -9.17%
EPS 6.09 9.57 5.94 3.14 2.76 1.78 4.29 26.39%
DPS 15.97 0.00 3.83 0.00 5.11 0.00 3.19 193.51%
NAPS 2.8425 2.7713 2.7031 2.6842 2.657 2.633 2.5409 7.78%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 -
Price 5.65 4.62 4.48 4.40 4.78 4.38 3.90 -
P/RPS 24.96 16.01 17.30 22.75 26.75 21.90 14.91 41.11%
P/EPS 59.29 30.82 48.17 89.61 110.49 157.56 58.04 1.43%
EY 1.69 3.24 2.08 1.12 0.91 0.63 1.72 -1.16%
DY 4.42 0.00 1.34 0.00 1.67 0.00 1.28 128.97%
P/NAPS 1.27 1.06 1.06 1.05 1.15 1.06 0.98 18.92%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 27/06/07 26/03/07 20/12/06 22/09/06 27/06/06 29/03/06 21/12/05 -
Price 6.00 4.86 4.42 4.54 4.26 4.32 3.96 -
P/RPS 26.50 16.84 17.07 23.47 23.84 21.60 15.14 45.38%
P/EPS 62.96 32.42 47.53 92.46 98.47 155.40 58.94 4.50%
EY 1.59 3.08 2.10 1.08 1.02 0.64 1.70 -4.37%
DY 4.17 0.00 1.36 0.00 1.88 0.00 1.26 122.56%
P/NAPS 1.35 1.12 1.04 1.08 1.02 1.05 0.99 23.03%

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