[UMCCA] QoQ TTM Result on 31-Jul-2006 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
22-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- 4.19%
YoY- -23.48%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 129,645 123,250 111,405 111,722 114,008 113,472 116,276 7.54%
PBT 63,076 54,017 35,117 30,660 29,419 29,052 33,412 52.92%
Tax -11,173 -9,088 -6,542 -5,554 -5,323 2,612 1,255 -
NP 51,903 44,929 28,575 25,106 24,096 31,664 34,667 30.96%
-
NP to SH 51,903 44,929 28,575 25,106 24,096 31,664 34,667 30.96%
-
Tax Rate 17.71% 16.82% 18.63% 18.11% 18.09% -8.99% -3.76% -
Total Cost 77,742 78,321 82,830 86,616 89,912 81,808 81,609 -3.19%
-
Net Worth 596,337 581,397 567,092 563,107 557,420 552,369 533,050 7.78%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 41,545 18,763 18,763 17,416 17,416 14,739 14,739 99.92%
Div Payout % 80.05% 41.76% 65.66% 69.37% 72.28% 46.55% 42.52% -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 596,337 581,397 567,092 563,107 557,420 552,369 533,050 7.78%
NOSH 134,008 133,962 134,064 134,073 133,995 134,070 133,932 0.03%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 40.03% 36.45% 25.65% 22.47% 21.14% 27.90% 29.81% -
ROE 8.70% 7.73% 5.04% 4.46% 4.32% 5.73% 6.50% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 96.74 92.00 83.10 83.33 85.08 84.64 86.82 7.50%
EPS 38.73 33.54 21.31 18.73 17.98 23.62 25.88 30.93%
DPS 31.00 14.00 14.00 13.00 13.00 11.00 11.00 99.89%
NAPS 4.45 4.34 4.23 4.20 4.16 4.12 3.98 7.74%
Adjusted Per Share Value based on latest NOSH - 134,073
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 61.80 58.75 53.10 53.25 54.34 54.09 55.43 7.54%
EPS 24.74 21.42 13.62 11.97 11.49 15.09 16.52 30.99%
DPS 19.80 8.94 8.94 8.30 8.30 7.03 7.03 99.81%
NAPS 2.8425 2.7713 2.7031 2.6842 2.657 2.633 2.5409 7.78%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 -
Price 5.65 4.62 4.48 4.40 4.78 4.38 3.90 -
P/RPS 5.84 5.02 5.39 5.28 5.62 5.18 4.49 19.21%
P/EPS 14.59 13.78 21.02 23.50 26.58 18.55 15.07 -2.14%
EY 6.86 7.26 4.76 4.26 3.76 5.39 6.64 2.20%
DY 5.49 3.03 3.13 2.95 2.72 2.51 2.82 56.10%
P/NAPS 1.27 1.06 1.06 1.05 1.15 1.06 0.98 18.92%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 27/06/07 26/03/07 20/12/06 22/09/06 27/06/06 29/03/06 21/12/05 -
Price 6.00 4.86 4.42 4.54 4.26 4.32 3.96 -
P/RPS 6.20 5.28 5.32 5.45 5.01 5.10 4.56 22.79%
P/EPS 15.49 14.49 20.74 24.24 23.69 18.29 15.30 0.82%
EY 6.46 6.90 4.82 4.12 4.22 5.47 6.54 -0.81%
DY 5.17 2.88 3.17 2.86 3.05 2.55 2.78 51.39%
P/NAPS 1.35 1.12 1.04 1.08 1.02 1.05 0.99 23.03%

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