[UMCCA] QoQ Quarter Result on 31-Oct-2005 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
21-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- 61.47%
YoY- 26.02%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 25,932 23,945 26,810 35,035 28,218 23,409 29,614 -8.49%
PBT 8,371 6,762 4,649 10,878 7,130 6,395 9,009 -4.79%
Tax -1,788 -965 -922 -1,879 -1,557 6,970 -2,279 -14.97%
NP 6,583 5,797 3,727 8,999 5,573 13,365 6,730 -1.46%
-
NP to SH 6,583 5,797 3,727 8,999 5,573 13,365 6,730 -1.46%
-
Tax Rate 21.36% 14.27% 19.83% 17.27% 21.84% -108.99% 25.30% -
Total Cost 19,349 18,148 23,083 26,036 22,645 10,044 22,884 -10.61%
-
Net Worth 563,107 557,420 552,369 533,050 531,867 526,824 517,486 5.81%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - 10,719 - 6,696 - 8,043 - -
Div Payout % - 184.92% - 74.42% - 60.18% - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 563,107 557,420 552,369 533,050 531,867 526,824 517,486 5.81%
NOSH 134,073 133,995 134,070 133,932 133,971 134,052 134,063 0.00%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 25.39% 24.21% 13.90% 25.69% 19.75% 57.09% 22.73% -
ROE 1.17% 1.04% 0.67% 1.69% 1.05% 2.54% 1.30% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 19.34 17.87 20.00 26.16 21.06 17.46 22.09 -8.50%
EPS 4.91 4.33 2.78 6.72 4.16 9.97 5.02 -1.47%
DPS 0.00 8.00 0.00 5.00 0.00 6.00 0.00 -
NAPS 4.20 4.16 4.12 3.98 3.97 3.93 3.86 5.80%
Adjusted Per Share Value based on latest NOSH - 133,932
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 12.36 11.41 12.78 16.70 13.45 11.16 14.12 -8.51%
EPS 3.14 2.76 1.78 4.29 2.66 6.37 3.21 -1.46%
DPS 0.00 5.11 0.00 3.19 0.00 3.83 0.00 -
NAPS 2.6844 2.6573 2.6332 2.5411 2.5355 2.5115 2.4669 5.81%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 4.40 4.78 4.38 3.90 3.68 3.54 3.70 -
P/RPS 22.75 26.75 21.90 14.91 17.47 20.27 16.75 22.71%
P/EPS 89.61 110.49 157.56 58.04 88.47 35.51 73.71 13.94%
EY 1.12 0.91 0.63 1.72 1.13 2.82 1.36 -12.17%
DY 0.00 1.67 0.00 1.28 0.00 1.69 0.00 -
P/NAPS 1.05 1.15 1.06 0.98 0.93 0.90 0.96 6.17%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 22/09/06 27/06/06 29/03/06 21/12/05 21/09/05 29/06/05 30/03/05 -
Price 4.54 4.26 4.32 3.96 3.74 3.50 3.62 -
P/RPS 23.47 23.84 21.60 15.14 17.76 20.04 16.39 27.12%
P/EPS 92.46 98.47 155.40 58.94 89.91 35.11 72.11 18.07%
EY 1.08 1.02 0.64 1.70 1.11 2.85 1.39 -15.52%
DY 0.00 1.88 0.00 1.26 0.00 1.71 0.00 -
P/NAPS 1.08 1.02 1.05 0.99 0.94 0.89 0.94 9.72%

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