[UMCCA] QoQ Quarter Result on 31-Jul-2007 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
11-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- 33.86%
YoY- 159.68%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 59,717 50,727 65,129 46,613 30,340 38,655 34,718 43.60%
PBT 25,564 36,619 33,703 22,225 15,821 23,549 15,335 40.63%
Tax -5,749 -4,689 -5,966 -5,130 -3,050 -3,468 -2,867 59.08%
NP 19,815 31,930 27,737 17,095 12,771 20,081 12,468 36.22%
-
NP to SH 19,815 31,930 27,737 17,095 12,771 20,081 12,468 36.22%
-
Tax Rate 22.49% 12.80% 17.70% 23.08% 19.28% 14.73% 18.70% -
Total Cost 39,902 18,797 37,392 29,518 17,569 18,574 22,250 47.66%
-
Net Worth 862,803 637,796 616,377 612,258 596,337 581,397 567,092 32.31%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 60,289 - 13,399 - 33,502 - 8,043 283.48%
Div Payout % 304.26% - 48.31% - 262.33% - 64.52% -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 862,803 637,796 616,377 612,258 596,337 581,397 567,092 32.31%
NOSH 133,975 133,990 133,995 133,973 134,008 133,962 134,064 -0.04%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 33.18% 62.94% 42.59% 36.67% 42.09% 51.95% 35.91% -
ROE 2.30% 5.01% 4.50% 2.79% 2.14% 3.45% 2.20% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 44.57 37.86 48.61 34.79 22.64 28.86 25.90 43.64%
EPS 14.79 23.83 20.70 12.76 9.53 14.99 9.30 36.28%
DPS 45.00 0.00 10.00 0.00 25.00 0.00 6.00 283.62%
NAPS 6.44 4.76 4.60 4.57 4.45 4.34 4.23 32.37%
Adjusted Per Share Value based on latest NOSH - 133,973
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 28.47 24.18 31.04 22.22 14.46 18.43 16.55 43.61%
EPS 9.45 15.22 13.22 8.15 6.09 9.57 5.94 36.31%
DPS 28.74 0.00 6.39 0.00 15.97 0.00 3.83 283.75%
NAPS 4.1127 3.0402 2.9381 2.9184 2.8425 2.7713 2.7031 32.31%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 5.20 5.20 6.75 6.00 5.65 4.62 4.48 -
P/RPS 11.67 13.74 13.89 17.24 24.96 16.01 17.30 -23.10%
P/EPS 35.16 21.82 32.61 47.02 59.29 30.82 48.17 -18.94%
EY 2.84 4.58 3.07 2.13 1.69 3.24 2.08 23.09%
DY 8.65 0.00 1.48 0.00 4.42 0.00 1.34 247.08%
P/NAPS 0.81 1.09 1.47 1.31 1.27 1.06 1.06 -16.43%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 25/06/08 26/03/08 17/12/07 11/09/07 27/06/07 26/03/07 20/12/06 -
Price 5.33 4.90 7.00 5.90 6.00 4.86 4.42 -
P/RPS 11.96 12.94 14.40 16.96 26.50 16.84 17.07 -21.13%
P/EPS 36.04 20.56 33.82 46.24 62.96 32.42 47.53 -16.86%
EY 2.77 4.86 2.96 2.16 1.59 3.08 2.10 20.29%
DY 8.44 0.00 1.43 0.00 4.17 0.00 1.36 238.07%
P/NAPS 0.83 1.03 1.52 1.29 1.35 1.12 1.04 -13.97%

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