[UMCCA] QoQ TTM Result on 30-Apr-2002 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
27-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
30-Apr-2002 [#4]
Profit Trend
QoQ- -89.62%
YoY- -90.97%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 22,132 20,684 19,088 17,257 15,794 14,372 13,692 37.61%
PBT 21,160 16,233 16,307 16,650 113,009 120,098 131,662 -70.34%
Tax -5,647 -6,028 -6,155 -5,767 -8,200 -9,722 -13,560 -44.14%
NP 15,513 10,205 10,152 10,883 104,809 110,376 118,102 -74.06%
-
NP to SH 15,513 10,205 10,152 10,883 104,809 110,376 118,102 -74.06%
-
Tax Rate 26.69% 37.13% 37.74% 34.64% 7.26% 8.10% 10.30% -
Total Cost 6,619 10,479 8,936 6,374 -89,015 -96,004 -104,410 -
-
Net Worth 494,776 438,837 437,958 443,364 484,604 483,789 483,815 1.50%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 8,840 8,840 10,581 10,581 34,128 34,128 35,003 -59.94%
Div Payout % 56.99% 86.63% 104.23% 97.23% 32.56% 30.92% 29.64% -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 494,776 438,837 437,958 443,364 484,604 483,789 483,815 1.50%
NOSH 131,589 87,767 87,591 88,672 87,790 87,484 87,489 31.17%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 70.09% 49.34% 53.19% 63.06% 663.60% 767.99% 862.56% -
ROE 3.14% 2.33% 2.32% 2.45% 21.63% 22.81% 24.41% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 16.82 23.57 21.79 19.46 17.99 16.43 15.65 4.91%
EPS 11.79 11.63 11.59 12.27 119.39 126.17 134.99 -80.22%
DPS 6.72 10.00 12.00 12.00 39.00 39.00 40.00 -69.45%
NAPS 3.76 5.00 5.00 5.00 5.52 5.53 5.53 -22.62%
Adjusted Per Share Value based on latest NOSH - 88,672
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 10.55 9.86 9.10 8.23 7.53 6.85 6.53 37.56%
EPS 7.40 4.86 4.84 5.19 49.96 52.62 56.30 -74.05%
DPS 4.21 4.21 5.04 5.04 16.27 16.27 16.69 -59.97%
NAPS 2.3587 2.092 2.0878 2.1136 2.3102 2.3063 2.3064 1.50%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 31/01/03 31/10/02 31/07/02 30/04/02 - - - -
Price 3.06 3.16 4.84 4.94 0.00 0.00 0.00 -
P/RPS 18.19 13.41 22.21 25.38 0.00 0.00 0.00 -
P/EPS 25.96 27.18 41.76 40.25 0.00 0.00 0.00 -
EY 3.85 3.68 2.39 2.48 0.00 0.00 0.00 -
DY 2.20 3.16 2.48 2.43 0.00 0.00 0.00 -
P/NAPS 0.81 0.63 0.97 0.99 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 20/03/03 12/12/02 19/09/02 27/06/02 28/03/02 11/12/01 20/09/01 -
Price 3.10 3.18 4.82 4.66 4.72 0.00 0.00 -
P/RPS 18.43 13.49 22.12 23.94 26.24 0.00 0.00 -
P/EPS 26.30 27.35 41.59 37.97 3.95 0.00 0.00 -
EY 3.80 3.66 2.40 2.63 25.29 0.00 0.00 -
DY 2.17 3.14 2.49 2.58 8.26 0.00 0.00 -
P/NAPS 0.82 0.64 0.96 0.93 0.86 0.00 0.00 -

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