[UMCCA] QoQ TTM Result on 31-Oct-2002 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
12-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- 0.52%
YoY- -90.75%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 27,401 25,635 22,132 20,684 19,088 17,257 15,794 44.52%
PBT 27,794 23,651 21,160 16,233 16,307 16,650 113,009 -60.84%
Tax -6,551 -5,713 -5,647 -6,028 -6,155 -5,767 -8,200 -13.93%
NP 21,243 17,938 15,513 10,205 10,152 10,883 104,809 -65.59%
-
NP to SH 21,243 17,938 15,513 10,205 10,152 10,883 104,809 -65.59%
-
Tax Rate 23.57% 24.16% 26.69% 37.13% 37.74% 34.64% 7.26% -
Total Cost 6,158 7,697 6,619 10,479 8,936 6,374 -89,015 -
-
Net Worth 517,300 512,458 494,776 438,837 437,958 443,364 484,604 4.46%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 11,854 11,854 8,840 8,840 10,581 10,581 34,128 -50.68%
Div Payout % 55.80% 66.09% 56.99% 86.63% 104.23% 97.23% 32.56% -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 517,300 512,458 494,776 438,837 437,958 443,364 484,604 4.46%
NOSH 131,964 131,737 131,589 87,767 87,591 88,672 87,790 31.32%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 77.53% 69.97% 70.09% 49.34% 53.19% 63.06% 663.60% -
ROE 4.11% 3.50% 3.14% 2.33% 2.32% 2.45% 21.63% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 20.76 19.46 16.82 23.57 21.79 19.46 17.99 10.04%
EPS 16.10 13.62 11.79 11.63 11.59 12.27 119.39 -73.79%
DPS 8.98 9.00 6.72 10.00 12.00 12.00 39.00 -62.53%
NAPS 3.92 3.89 3.76 5.00 5.00 5.00 5.52 -20.45%
Adjusted Per Share Value based on latest NOSH - 87,767
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 13.06 12.22 10.55 9.86 9.10 8.23 7.53 44.50%
EPS 10.13 8.55 7.39 4.86 4.84 5.19 49.96 -65.58%
DPS 5.65 5.65 4.21 4.21 5.04 5.04 16.27 -50.69%
NAPS 2.4658 2.4427 2.3584 2.0918 2.0876 2.1134 2.31 4.45%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 - -
Price 3.52 3.04 3.06 3.16 4.84 4.94 0.00 -
P/RPS 16.95 15.62 18.19 13.41 22.21 25.38 0.00 -
P/EPS 21.87 22.33 25.96 27.18 41.76 40.25 0.00 -
EY 4.57 4.48 3.85 3.68 2.39 2.48 0.00 -
DY 2.55 2.96 2.20 3.16 2.48 2.43 0.00 -
P/NAPS 0.90 0.78 0.81 0.63 0.97 0.99 0.00 -
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 18/09/03 26/06/03 20/03/03 12/12/02 19/09/02 27/06/02 28/03/02 -
Price 3.54 3.30 3.10 3.18 4.82 4.66 4.72 -
P/RPS 17.05 16.96 18.43 13.49 22.12 23.94 26.24 -25.03%
P/EPS 21.99 24.24 26.30 27.35 41.59 37.97 3.95 215.10%
EY 4.55 4.13 3.80 3.66 2.40 2.63 25.29 -68.23%
DY 2.54 2.73 2.17 3.14 2.49 2.58 8.26 -54.53%
P/NAPS 0.90 0.85 0.82 0.64 0.96 0.93 0.86 3.08%

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