[UMCCA] QoQ TTM Result on 31-Jul-2003 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
18-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- 18.42%
YoY- 109.25%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 37,486 28,141 27,731 27,401 25,635 22,132 20,684 48.70%
PBT 27,036 27,896 29,228 27,794 23,651 21,160 16,233 40.54%
Tax -7,659 -7,117 -6,683 -6,551 -5,713 -5,647 -6,028 17.32%
NP 19,377 20,779 22,545 21,243 17,938 15,513 10,205 53.39%
-
NP to SH 19,377 20,779 22,545 21,243 17,938 15,513 10,205 53.39%
-
Tax Rate 28.33% 25.51% 22.87% 23.57% 24.16% 26.69% 37.13% -
Total Cost 18,109 7,362 5,186 6,158 7,697 6,619 10,479 44.05%
-
Net Worth 498,660 513,811 514,898 517,300 512,458 494,776 438,837 8.90%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 13,217 14,502 14,502 11,854 11,854 8,840 8,840 30.78%
Div Payout % 68.21% 69.79% 64.33% 55.80% 66.09% 56.99% 86.63% -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 498,660 513,811 514,898 517,300 512,458 494,776 438,837 8.90%
NOSH 132,270 132,085 132,025 131,964 131,737 131,589 87,767 31.48%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 51.69% 73.84% 81.30% 77.53% 69.97% 70.09% 49.34% -
ROE 3.89% 4.04% 4.38% 4.11% 3.50% 3.14% 2.33% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 28.34 21.31 21.00 20.76 19.46 16.82 23.57 13.08%
EPS 14.65 15.73 17.08 16.10 13.62 11.79 11.63 16.65%
DPS 10.00 11.00 11.00 8.98 9.00 6.72 10.00 0.00%
NAPS 3.77 3.89 3.90 3.92 3.89 3.76 5.00 -17.17%
Adjusted Per Share Value based on latest NOSH - 131,964
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 17.87 13.41 13.22 13.06 12.22 10.55 9.86 48.70%
EPS 9.24 9.90 10.75 10.13 8.55 7.39 4.86 53.53%
DPS 6.30 6.91 6.91 5.65 5.65 4.21 4.21 30.86%
NAPS 2.377 2.4492 2.4544 2.4658 2.4427 2.3584 2.0918 8.90%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 -
Price 3.74 3.72 3.90 3.52 3.04 3.06 3.16 -
P/RPS 13.20 17.46 18.57 16.95 15.62 18.19 13.41 -1.04%
P/EPS 25.53 23.65 22.84 21.87 22.33 25.96 27.18 -4.09%
EY 3.92 4.23 4.38 4.57 4.48 3.85 3.68 4.30%
DY 2.67 2.96 2.82 2.55 2.96 2.20 3.16 -10.63%
P/NAPS 0.99 0.96 1.00 0.90 0.78 0.81 0.63 35.20%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 28/06/04 29/03/04 18/12/03 18/09/03 26/06/03 20/03/03 12/12/02 -
Price 3.38 4.06 3.52 3.54 3.30 3.10 3.18 -
P/RPS 11.93 19.06 16.76 17.05 16.96 18.43 13.49 -7.87%
P/EPS 23.07 25.81 20.61 21.99 24.24 26.30 27.35 -10.73%
EY 4.33 3.87 4.85 4.55 4.13 3.80 3.66 11.87%
DY 2.96 2.71 3.13 2.54 2.73 2.17 3.14 -3.86%
P/NAPS 0.90 1.04 0.90 0.90 0.85 0.82 0.64 25.54%

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