[UMCCA] QoQ TTM Result on 31-Jul-2005 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
21-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- -2.28%
YoY- 72.08%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 114,008 113,472 116,276 105,191 100,012 93,657 71,034 37.20%
PBT 29,419 29,052 33,412 32,273 33,417 35,100 30,327 -2.01%
Tax -5,323 2,612 1,255 536 159 -9,122 -8,292 -25.64%
NP 24,096 31,664 34,667 32,809 33,576 25,978 22,035 6.15%
-
NP to SH 24,096 31,664 34,667 32,809 33,576 25,978 22,035 6.15%
-
Tax Rate 18.09% -8.99% -3.76% -1.66% -0.48% 25.99% 27.34% -
Total Cost 89,912 81,808 81,609 72,382 66,436 67,679 48,999 50.05%
-
Net Worth 557,420 552,369 533,050 531,867 526,824 517,486 510,454 6.06%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 17,416 14,739 14,739 14,742 14,742 14,635 14,635 12.33%
Div Payout % 72.28% 46.55% 42.52% 44.93% 43.91% 56.34% 66.42% -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 557,420 552,369 533,050 531,867 526,824 517,486 510,454 6.06%
NOSH 133,995 134,070 133,932 133,971 134,052 134,063 133,977 0.00%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 21.14% 27.90% 29.81% 31.19% 33.57% 27.74% 31.02% -
ROE 4.32% 5.73% 6.50% 6.17% 6.37% 5.02% 4.32% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 85.08 84.64 86.82 78.52 74.61 69.86 53.02 37.18%
EPS 17.98 23.62 25.88 24.49 25.05 19.38 16.45 6.12%
DPS 13.00 11.00 11.00 11.00 11.00 11.00 11.00 11.81%
NAPS 4.16 4.12 3.98 3.97 3.93 3.86 3.81 6.05%
Adjusted Per Share Value based on latest NOSH - 133,971
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 54.35 54.09 55.43 50.15 47.68 44.65 33.86 37.20%
EPS 11.49 15.09 16.53 15.64 16.01 12.38 10.50 6.20%
DPS 8.30 7.03 7.03 7.03 7.03 6.98 6.98 12.27%
NAPS 2.6573 2.6332 2.5411 2.5355 2.5115 2.4669 2.4334 6.06%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 4.78 4.38 3.90 3.68 3.54 3.70 3.48 -
P/RPS 5.62 5.18 4.49 4.69 4.74 5.30 6.56 -9.82%
P/EPS 26.58 18.55 15.07 15.03 14.13 19.09 21.16 16.46%
EY 3.76 5.39 6.64 6.65 7.08 5.24 4.73 -14.22%
DY 2.72 2.51 2.82 2.99 3.11 2.97 3.16 -9.53%
P/NAPS 1.15 1.06 0.98 0.93 0.90 0.96 0.91 16.93%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 27/06/06 29/03/06 21/12/05 21/09/05 29/06/05 30/03/05 22/12/04 -
Price 4.26 4.32 3.96 3.74 3.50 3.62 3.78 -
P/RPS 5.01 5.10 4.56 4.76 4.69 5.18 7.13 -21.01%
P/EPS 23.69 18.29 15.30 15.27 13.97 18.68 22.98 2.05%
EY 4.22 5.47 6.54 6.55 7.16 5.35 4.35 -2.00%
DY 3.05 2.55 2.78 2.94 3.14 3.04 2.91 3.19%
P/NAPS 1.02 1.05 0.99 0.94 0.89 0.94 0.99 2.01%

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