[UMCCA] QoQ Quarter Result on 31-Oct-2006 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
20-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 89.4%
YoY- 38.55%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 46,613 30,340 38,655 34,718 25,932 23,945 26,810 44.73%
PBT 22,225 15,821 23,549 15,335 8,371 6,762 4,649 184.59%
Tax -5,130 -3,050 -3,468 -2,867 -1,788 -965 -922 214.98%
NP 17,095 12,771 20,081 12,468 6,583 5,797 3,727 176.83%
-
NP to SH 17,095 12,771 20,081 12,468 6,583 5,797 3,727 176.83%
-
Tax Rate 23.08% 19.28% 14.73% 18.70% 21.36% 14.27% 19.83% -
Total Cost 29,518 17,569 18,574 22,250 19,349 18,148 23,083 17.86%
-
Net Worth 612,258 596,337 581,397 567,092 563,107 557,420 552,369 7.12%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - 33,502 - 8,043 - 10,719 - -
Div Payout % - 262.33% - 64.52% - 184.92% - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 612,258 596,337 581,397 567,092 563,107 557,420 552,369 7.12%
NOSH 133,973 134,008 133,962 134,064 134,073 133,995 134,070 -0.04%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 36.67% 42.09% 51.95% 35.91% 25.39% 24.21% 13.90% -
ROE 2.79% 2.14% 3.45% 2.20% 1.17% 1.04% 0.67% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 34.79 22.64 28.86 25.90 19.34 17.87 20.00 44.78%
EPS 12.76 9.53 14.99 9.30 4.91 4.33 2.78 176.95%
DPS 0.00 25.00 0.00 6.00 0.00 8.00 0.00 -
NAPS 4.57 4.45 4.34 4.23 4.20 4.16 4.12 7.17%
Adjusted Per Share Value based on latest NOSH - 134,064
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 22.22 14.46 18.43 16.55 12.36 11.41 12.78 44.73%
EPS 8.15 6.09 9.57 5.94 3.14 2.76 1.78 176.50%
DPS 0.00 15.97 0.00 3.83 0.00 5.11 0.00 -
NAPS 2.9187 2.8428 2.7716 2.7034 2.6844 2.6573 2.6332 7.12%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 -
Price 6.00 5.65 4.62 4.48 4.40 4.78 4.38 -
P/RPS 17.24 24.96 16.01 17.30 22.75 26.75 21.90 -14.78%
P/EPS 47.02 59.29 30.82 48.17 89.61 110.49 157.56 -55.44%
EY 2.13 1.69 3.24 2.08 1.12 0.91 0.63 125.76%
DY 0.00 4.42 0.00 1.34 0.00 1.67 0.00 -
P/NAPS 1.31 1.27 1.06 1.06 1.05 1.15 1.06 15.20%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 11/09/07 27/06/07 26/03/07 20/12/06 22/09/06 27/06/06 29/03/06 -
Price 5.90 6.00 4.86 4.42 4.54 4.26 4.32 -
P/RPS 16.96 26.50 16.84 17.07 23.47 23.84 21.60 -14.92%
P/EPS 46.24 62.96 32.42 47.53 92.46 98.47 155.40 -55.52%
EY 2.16 1.59 3.08 2.10 1.08 1.02 0.64 125.50%
DY 0.00 4.17 0.00 1.36 0.00 1.88 0.00 -
P/NAPS 1.29 1.35 1.12 1.04 1.08 1.02 1.05 14.75%

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