[UMCCA] QoQ TTM Result on 30-Apr-2006 [#4]

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
TTM Result
Revenue	123,250	111,405	111,722	114,008	113,472	116,276	105,191	11.10%
YoY %	10.63%	-0.28%	-2.01%	0.47%	-2.41%	10.54%	-	-
Horiz. %	117.17%	105.91%	106.21%	108.38%	107.87%	110.54%	100.00%	-
PBT	54,017	35,117	30,660	29,419	29,052	33,412	32,273	40.83%
YoY %	53.82%	14.54%	4.22%	1.26%	-13.05%	3.53%	-	-
Horiz. %	167.38%	108.81%	95.00%	91.16%	90.02%	103.53%	100.00%	-
Tax	-9,088	-6,542	-5,554	-5,323	2,612	1,255	536	-
YoY %	-38.92%	-17.79%	-4.34%	-303.79%	108.13%	134.14%	-	-
Horiz. %	-1,695.52%	-1,220.52%	-1,036.19%	-993.10%	487.31%	234.14%	100.00%	-
NP	44,929	28,575	25,106	24,096	31,664	34,667	32,809	23.24%
YoY %	57.23%	13.82%	4.19%	-23.90%	-8.66%	5.66%	-	-
Horiz. %	136.94%	87.10%	76.52%	73.44%	96.51%	105.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	44,929	28,575	25,106	24,096	31,664	34,667	32,809	23.24%
YoY %	57.23%	13.82%	4.19%	-23.90%	-8.66%	5.66%	-	-
Horiz. %	136.94%	87.10%	76.52%	73.44%	96.51%	105.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.82%	18.63%	18.11%	18.09%	-8.99%	-3.76%	-1.66%	-
YoY %	-9.72%	2.87%	0.11%	301.22%	-139.10%	-126.51%	-	-
Horiz. %	-1,013.25%	-1,122.29%	-1,090.96%	-1,089.76%	541.57%	226.51%	100.00%	-
Total Cost	78,321	82,830	86,616	89,912	81,808	81,609	72,382	5.38%
YoY %	-5.44%	-4.37%	-3.67%	9.91%	0.24%	12.75%	-	-
Horiz. %	108.21%	114.43%	119.67%	124.22%	113.02%	112.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	581,397	567,092	563,107	557,420	552,369	533,050	531,867	6.09%
YoY %	2.52%	0.71%	1.02%	0.91%	3.62%	0.22%	-	-
Horiz. %	109.31%	106.62%	105.87%	104.80%	103.85%	100.22%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Dividend
Div	18,763	18,763	17,416	17,416	14,739	14,739	14,742	17.39%
YoY %	0.00%	7.73%	0.00%	18.16%	0.00%	-0.02%	-	-
Horiz. %	127.28%	127.28%	118.14%	118.14%	99.98%	99.98%	100.00%	-
Div Payout %	41.76%	65.66%	69.37%	72.28%	46.55%	42.52%	44.93%	-
YoY %	-36.40%	-5.35%	-4.03%	55.27%	9.48%	-5.36%	-	-
Horiz. %	92.94%	146.14%	154.40%	160.87%	103.61%	94.64%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Equity
Net Worth	581,397	567,092	563,107	557,420	552,369	533,050	531,867	6.09%
YoY %	2.52%	0.71%	1.02%	0.91%	3.62%	0.22%	-	-
Horiz. %	109.31%	106.62%	105.87%	104.80%	103.85%	100.22%	100.00%	-
NOSH	133,962	134,064	134,073	133,995	134,070	133,932	133,971	-0.00%
YoY %	-0.08%	-0.01%	0.06%	-0.06%	0.10%	-0.03%	-	-
Horiz. %	99.99%	100.07%	100.08%	100.02%	100.07%	99.97%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Ratio Analysis
NP Margin	36.45%	25.65%	22.47%	21.14%	27.90%	29.81%	31.19%	-
YoY %	42.11%	14.15%	6.29%	-24.23%	-6.41%	-4.42%	-	-
Horiz. %	116.86%	82.24%	72.04%	67.78%	89.45%	95.58%	100.00%	-
ROE	7.73%	5.04%	4.46%	4.32%	5.73%	6.50%	6.17%	-
YoY %	53.37%	13.00%	3.24%	-24.61%	-11.85%	5.35%	-	-
Horiz. %	125.28%	81.69%	72.29%	70.02%	92.87%	105.35%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Per Share
RPS	92.00	83.10	83.33	85.08	84.64	86.82	78.52	11.10%
YoY %	10.71%	-0.28%	-2.06%	0.52%	-2.51%	10.57%	-	-
Horiz. %	117.17%	105.83%	106.13%	108.35%	107.79%	110.57%	100.00%	-
EPS	33.54	21.31	18.73	17.98	23.62	25.88	24.49	23.25%
YoY %	57.39%	13.77%	4.17%	-23.88%	-8.73%	5.68%	-	-
Horiz. %	136.95%	87.02%	76.48%	73.42%	96.45%	105.68%	100.00%	-
DPS	14.00	14.00	13.00	13.00	11.00	11.00	11.00	17.39%
YoY %	0.00%	7.69%	0.00%	18.18%	0.00%	0.00%	-	-
Horiz. %	127.27%	127.27%	118.18%	118.18%	100.00%	100.00%	100.00%	-
NAPS	4.34	4.23	4.20	4.16	4.12	3.98	3.97	6.10%
YoY %	2.60%	0.71%	0.96%	0.97%	3.52%	0.25%	-	-
Horiz. %	109.32%	106.55%	105.79%	104.79%	103.78%	100.25%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Adjusted Per Share Value based on latest NOSH - 133,995
RPS	58.76	53.11	53.26	54.35	54.09	55.43	50.15	11.10%
YoY %	10.64%	-0.28%	-2.01%	0.48%	-2.42%	10.53%	-	-
Horiz. %	117.17%	105.90%	106.20%	108.37%	107.86%	110.53%	100.00%	-
EPS	21.42	13.62	11.97	11.49	15.09	16.53	15.64	23.25%
YoY %	57.27%	13.78%	4.18%	-23.86%	-8.71%	5.69%	-	-
Horiz. %	136.96%	87.08%	76.53%	73.47%	96.48%	105.69%	100.00%	-
DPS	8.94	8.94	8.30	8.30	7.03	7.03	7.03	17.32%
YoY %	0.00%	7.71%	0.00%	18.07%	0.00%	0.00%	-	-
Horiz. %	127.17%	127.17%	118.07%	118.07%	100.00%	100.00%	100.00%	-
NAPS	2.7716	2.7034	2.6844	2.6573	2.6332	2.5411	2.5355	6.09%
YoY %	2.52%	0.71%	1.02%	0.92%	3.62%	0.22%	-	-
Horiz. %	109.31%	106.62%	105.87%	104.80%	103.85%	100.22%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/07	31/10/06	31/07/06	28/04/06	31/01/06	31/10/05	29/07/05	-
Price	4.62	4.48	4.40	4.78	4.38	3.90	3.68	-
P/RPS	5.02	5.39	5.28	5.62	5.18	4.49	4.69	4.62%
YoY %	-6.86%	2.08%	-6.05%	8.49%	15.37%	-4.26%	-	-
Horiz. %	107.04%	114.93%	112.58%	119.83%	110.45%	95.74%	100.00%	-
P/EPS	13.78	21.02	23.50	26.58	18.55	15.07	15.03	-5.60%
YoY %	-34.44%	-10.55%	-11.59%	43.29%	23.09%	0.27%	-	-
Horiz. %	91.68%	139.85%	156.35%	176.85%	123.42%	100.27%	100.00%	-
EY	7.26	4.76	4.26	3.76	5.39	6.64	6.65	6.00%
YoY %	52.52%	11.74%	13.30%	-30.24%	-18.83%	-0.15%	-	-
Horiz. %	109.17%	71.58%	64.06%	56.54%	81.05%	99.85%	100.00%	-
DY	3.03	3.13	2.95	2.72	2.51	2.82	2.99	0.88%
YoY %	-3.19%	6.10%	8.46%	8.37%	-10.99%	-5.69%	-	-
Horiz. %	101.34%	104.68%	98.66%	90.97%	83.95%	94.31%	100.00%	-
P/NAPS	1.06	1.06	1.05	1.15	1.06	0.98	0.93	9.08%
YoY %	0.00%	0.95%	-8.70%	8.49%	8.16%	5.38%	-	-
Horiz. %	113.98%	113.98%	112.90%	123.66%	113.98%	105.38%	100.00%	-

	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	31/07/05	CAGR
Price Multiplier on Announcement Date
Date	26/03/07	20/12/06	22/09/06	27/06/06	29/03/06	21/12/05	21/09/05	-
Price	4.86	4.42	4.54	4.26	4.32	3.96	3.74	-
P/RPS	5.28	5.32	5.45	5.01	5.10	4.56	4.76	7.13%
YoY %	-0.75%	-2.39%	8.78%	-1.76%	11.84%	-4.20%	-	-
Horiz. %	110.92%	111.76%	114.50%	105.25%	107.14%	95.80%	100.00%	-
P/EPS	14.49	20.74	24.24	23.69	18.29	15.30	15.27	-3.42%
YoY %	-30.14%	-14.44%	2.32%	29.52%	19.54%	0.20%	-	-
Horiz. %	94.89%	135.82%	158.74%	155.14%	119.78%	100.20%	100.00%	-
EY	6.90	4.82	4.12	4.22	5.47	6.54	6.55	3.52%
YoY %	43.15%	16.99%	-2.37%	-22.85%	-16.36%	-0.15%	-	-
Horiz. %	105.34%	73.59%	62.90%	64.43%	83.51%	99.85%	100.00%	-
DY	2.88	3.17	2.86	3.05	2.55	2.78	2.94	-1.36%
YoY %	-9.15%	10.84%	-6.23%	19.61%	-8.27%	-5.44%	-	-
Horiz. %	97.96%	107.82%	97.28%	103.74%	86.73%	94.56%	100.00%	-
P/NAPS	1.12	1.04	1.08	1.02	1.05	0.99	0.94	12.35%
YoY %	7.69%	-3.70%	5.88%	-2.86%	6.06%	5.32%	-	-
Horiz. %	119.15%	110.64%	114.89%	108.51%	111.70%	105.32%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 14 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

SENDAI

EVERSENDAI CORPORATION BERHAD

425

GENTING

GENTING BHD

401

YTLPOWR

YTL POWER INTERNATIONAL BHD

395

PTRANS

PERAK TRANSIT BERHAD

369

MPI

MALAYSIAN PACIFIC INDUSTRIES

368

HLIND

HONG LEONG INDUSTRIES BHD

350

GENM

GENTING MALAYSIA BERHAD

299

TOPGLOV

TOP GLOVE CORPORATION BHD

279

PBBANK

PUBLIC BANK BHD

252

Daily Stocks

HSI-CXG

0.205

-0.005

284,803,400

MMAG-WC

0.13

-0.025

186,585,300

FPHB

0.41

+0.17

147,591,700

INIX-OR

0.02

0.00

141,839,900

HSI-HUZ

0.245

+0.005

112,937,700

PMHLDG

0.325

+0.04

111,560,300

MMAG

0.37

-0.005

84,106,900

SAPNRG

0.045

0.00

82,410,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CT2

0.10

0.00

62,110,600

More active Stocks

MPI

32.60

+0.52

395,600

PTT

1.88

+0.31

3,275,300

UTDPLT

25.62

+0.26

366,800

MTEC

1.36

+0.19

16,199,900

CARLSBG

19.62

+0.18

295,000

FPHB

0.41

+0.17

147,591,700

CRESNDO

3.61

+0.16

1,236,200

CANONE

3.18

+0.16

396,600

MNRB

2.60

+0.15

5,642,100

BNASTRA

1.85

+0.15

2,797,600

More gainer Stocks

PETDAG

21.00

-0.34

562,500

HLFG

17.50

-0.22

244,200

KOBAY

2.28

-0.21

5,490,600

BKAWAN

20.08

-0.20

14,300

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

ORIENT

6.97

-0.18

1,220,900

SAM

5.68

-0.16

1,772,700

HLBANK

19.48

-0.12

338,700

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More