[UMCCA] QoQ TTM Result on 31-Jan-2002 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
28-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Jan-2002 [#3]
Profit Trend
QoQ- -5.04%
YoY- 178.31%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 20,684 19,088 17,257 15,794 14,372 13,692 14,563 26.27%
PBT 16,233 16,307 16,650 113,009 120,098 131,662 135,676 -75.62%
Tax -6,028 -6,155 -5,767 -8,200 -9,722 -13,560 -15,170 -45.85%
NP 10,205 10,152 10,883 104,809 110,376 118,102 120,506 -80.62%
-
NP to SH 10,205 10,152 10,883 104,809 110,376 118,102 120,506 -80.62%
-
Tax Rate 37.13% 37.74% 34.64% 7.26% 8.10% 10.30% 11.18% -
Total Cost 10,479 8,936 6,374 -89,015 -96,004 -104,410 -105,943 -
-
Net Worth 438,837 437,958 443,364 484,604 483,789 483,815 480,441 -5.84%
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div 8,840 10,581 10,581 34,128 34,128 35,003 35,003 -59.94%
Div Payout % 86.63% 104.23% 97.23% 32.56% 30.92% 29.64% 29.05% -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth 438,837 437,958 443,364 484,604 483,789 483,815 480,441 -5.84%
NOSH 87,767 87,591 88,672 87,790 87,484 87,489 87,512 0.19%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin 49.34% 53.19% 63.06% 663.60% 767.99% 862.56% 827.48% -
ROE 2.33% 2.32% 2.45% 21.63% 22.81% 24.41% 25.08% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 23.57 21.79 19.46 17.99 16.43 15.65 16.64 26.04%
EPS 11.63 11.59 12.27 119.39 126.17 134.99 137.70 -80.66%
DPS 10.00 12.00 12.00 39.00 39.00 40.00 40.00 -60.21%
NAPS 5.00 5.00 5.00 5.52 5.53 5.53 5.49 -6.02%
Adjusted Per Share Value based on latest NOSH - 87,790
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 9.86 9.10 8.23 7.53 6.85 6.53 6.94 26.29%
EPS 4.86 4.84 5.19 49.96 52.62 56.30 57.45 -80.64%
DPS 4.21 5.04 5.04 16.27 16.27 16.69 16.69 -59.97%
NAPS 2.092 2.0878 2.1136 2.3102 2.3063 2.3064 2.2903 -5.84%
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/10/02 31/07/02 30/04/02 - - - - -
Price 3.16 4.84 4.94 0.00 0.00 0.00 0.00 -
P/RPS 13.41 22.21 25.38 0.00 0.00 0.00 0.00 -
P/EPS 27.18 41.76 40.25 0.00 0.00 0.00 0.00 -
EY 3.68 2.39 2.48 0.00 0.00 0.00 0.00 -
DY 3.16 2.48 2.43 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.97 0.99 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 12/12/02 19/09/02 27/06/02 28/03/02 11/12/01 20/09/01 25/06/01 -
Price 3.18 4.82 4.66 4.72 0.00 0.00 0.00 -
P/RPS 13.49 22.12 23.94 26.24 0.00 0.00 0.00 -
P/EPS 27.35 41.59 37.97 3.95 0.00 0.00 0.00 -
EY 3.66 2.40 2.63 25.29 0.00 0.00 0.00 -
DY 3.14 2.49 2.58 8.26 0.00 0.00 0.00 -
P/NAPS 0.64 0.96 0.93 0.86 0.00 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