[UMCCA] QoQ TTM Result on 31-Oct-2007 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
17-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 24.46%
YoY- 171.86%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 246,200 222,186 192,809 180,737 150,326 129,645 123,250 58.67%
PBT 131,743 118,111 108,368 95,298 76,930 63,076 54,017 81.28%
Tax -24,766 -21,534 -18,835 -17,614 -14,515 -11,173 -9,088 95.21%
NP 106,977 96,577 89,533 77,684 62,415 51,903 44,929 78.40%
-
NP to SH 106,977 96,577 89,533 77,684 62,415 51,903 44,929 78.40%
-
Tax Rate 18.80% 18.23% 17.38% 18.48% 18.87% 17.71% 16.82% -
Total Cost 139,223 125,609 103,276 103,053 87,911 77,742 78,321 46.79%
-
Net Worth 891,041 862,803 637,796 616,377 612,258 596,337 581,397 32.96%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 73,688 73,688 46,901 46,901 41,545 41,545 18,763 149.12%
Div Payout % 68.88% 76.30% 52.38% 60.37% 66.56% 80.05% 41.76% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 891,041 862,803 637,796 616,377 612,258 596,337 581,397 32.96%
NOSH 133,991 133,975 133,990 133,995 133,973 134,008 133,962 0.01%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 43.45% 43.47% 46.44% 42.98% 41.52% 40.03% 36.45% -
ROE 12.01% 11.19% 14.04% 12.60% 10.19% 8.70% 7.73% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 183.74 165.84 143.90 134.88 112.21 96.74 92.00 58.65%
EPS 79.84 72.09 66.82 57.98 46.59 38.73 33.54 78.37%
DPS 55.00 55.00 35.00 35.00 31.00 31.00 14.00 149.18%
NAPS 6.65 6.44 4.76 4.60 4.57 4.45 4.34 32.94%
Adjusted Per Share Value based on latest NOSH - 133,995
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 117.36 105.91 91.91 86.15 71.66 61.80 58.75 58.68%
EPS 50.99 46.04 42.68 37.03 29.75 24.74 21.42 78.37%
DPS 35.12 35.12 22.36 22.36 19.80 19.80 8.94 149.17%
NAPS 4.2473 4.1127 3.0402 2.9381 2.9184 2.8425 2.7713 32.96%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 7.30 5.20 5.20 6.75 6.00 5.65 4.62 -
P/RPS 3.97 3.14 3.61 5.00 5.35 5.84 5.02 -14.49%
P/EPS 9.14 7.21 7.78 11.64 12.88 14.59 13.78 -23.96%
EY 10.94 13.86 12.85 8.59 7.76 6.86 7.26 31.47%
DY 7.53 10.58 6.73 5.19 5.17 5.49 3.03 83.57%
P/NAPS 1.10 0.81 1.09 1.47 1.31 1.27 1.06 2.50%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 10/09/08 25/06/08 26/03/08 17/12/07 11/09/07 27/06/07 26/03/07 -
Price 4.13 5.33 4.90 7.00 5.90 6.00 4.86 -
P/RPS 2.25 3.21 3.41 5.19 5.26 6.20 5.28 -43.40%
P/EPS 5.17 7.39 7.33 12.07 12.66 15.49 14.49 -49.72%
EY 19.33 13.52 13.64 8.28 7.90 6.46 6.90 98.85%
DY 13.32 10.32 7.14 5.00 5.25 5.17 2.88 177.85%
P/NAPS 0.62 0.83 1.03 1.52 1.29 1.35 1.12 -32.60%

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