[UMCCA] QoQ TTM Result on 30-Apr-2007 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
27-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- 15.52%
YoY- 115.4%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 192,809 180,737 150,326 129,645 123,250 111,405 111,722 43.73%
PBT 108,368 95,298 76,930 63,076 54,017 35,117 30,660 131.50%
Tax -18,835 -17,614 -14,515 -11,173 -9,088 -6,542 -5,554 125.22%
NP 89,533 77,684 62,415 51,903 44,929 28,575 25,106 132.87%
-
NP to SH 89,533 77,684 62,415 51,903 44,929 28,575 25,106 132.87%
-
Tax Rate 17.38% 18.48% 18.87% 17.71% 16.82% 18.63% 18.11% -
Total Cost 103,276 103,053 87,911 77,742 78,321 82,830 86,616 12.40%
-
Net Worth 637,796 616,377 612,258 596,337 581,397 567,092 563,107 8.63%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 46,901 46,901 41,545 41,545 18,763 18,763 17,416 93.21%
Div Payout % 52.38% 60.37% 66.56% 80.05% 41.76% 65.66% 69.37% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 637,796 616,377 612,258 596,337 581,397 567,092 563,107 8.63%
NOSH 133,990 133,995 133,973 134,008 133,962 134,064 134,073 -0.04%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 46.44% 42.98% 41.52% 40.03% 36.45% 25.65% 22.47% -
ROE 14.04% 12.60% 10.19% 8.70% 7.73% 5.04% 4.46% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 143.90 134.88 112.21 96.74 92.00 83.10 83.33 43.79%
EPS 66.82 57.98 46.59 38.73 33.54 21.31 18.73 132.93%
DPS 35.00 35.00 31.00 31.00 14.00 14.00 13.00 93.18%
NAPS 4.76 4.60 4.57 4.45 4.34 4.23 4.20 8.67%
Adjusted Per Share Value based on latest NOSH - 134,008
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 91.91 86.16 71.66 61.80 58.76 53.11 53.26 43.72%
EPS 42.68 37.03 29.75 24.74 21.42 13.62 11.97 132.85%
DPS 22.36 22.36 19.81 19.81 8.94 8.94 8.30 93.26%
NAPS 3.0405 2.9384 2.9187 2.8428 2.7716 2.7034 2.6844 8.63%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 5.20 6.75 6.00 5.65 4.62 4.48 4.40 -
P/RPS 3.61 5.00 5.35 5.84 5.02 5.39 5.28 -22.33%
P/EPS 7.78 11.64 12.88 14.59 13.78 21.02 23.50 -52.04%
EY 12.85 8.59 7.76 6.86 7.26 4.76 4.26 108.34%
DY 6.73 5.19 5.17 5.49 3.03 3.13 2.95 73.03%
P/NAPS 1.09 1.47 1.31 1.27 1.06 1.06 1.05 2.51%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 26/03/08 17/12/07 11/09/07 27/06/07 26/03/07 20/12/06 22/09/06 -
Price 4.90 7.00 5.90 6.00 4.86 4.42 4.54 -
P/RPS 3.41 5.19 5.26 6.20 5.28 5.32 5.45 -26.78%
P/EPS 7.33 12.07 12.66 15.49 14.49 20.74 24.24 -54.84%
EY 13.64 8.28 7.90 6.46 6.90 4.82 4.12 121.64%
DY 7.14 5.00 5.25 5.17 2.88 3.17 2.86 83.72%
P/NAPS 1.03 1.52 1.29 1.35 1.12 1.04 1.08 -3.10%

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