[UMCCA] YoY Annual (Unaudited) Result on 30-Apr-2004 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
28-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
YoY- 8.02%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 129,645 114,007 100,013 37,486 25,635 17,257 14,563 43.93%
PBT 63,076 29,418 33,418 27,035 23,650 16,650 135,675 -11.97%
Tax -11,173 -5,323 159 -7,659 -5,712 -5,767 -15,170 -4.96%
NP 51,903 24,095 33,577 19,376 17,938 10,883 120,505 -13.09%
-
NP to SH 51,903 24,095 33,577 19,376 17,938 10,883 120,505 -13.09%
-
Tax Rate 17.71% 18.09% -0.48% 28.33% 24.15% 34.64% 11.18% -
Total Cost 77,742 89,912 66,436 18,110 7,697 6,374 -105,942 -
-
Net Worth 596,355 556,009 526,566 498,958 509,996 486,430 480,444 3.66%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 41,543 17,417 14,738 13,234 13,178 10,574 35,005 2.89%
Div Payout % 80.04% 72.29% 43.89% 68.31% 73.47% 97.17% 29.05% -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 596,355 556,009 526,566 498,958 509,996 486,430 480,444 3.66%
NOSH 134,012 133,978 133,986 132,349 131,782 88,121 87,512 7.35%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 40.03% 21.13% 33.57% 51.69% 69.97% 63.06% 827.47% -
ROE 8.70% 4.33% 6.38% 3.88% 3.52% 2.24% 25.08% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 96.74 85.09 74.64 28.32 19.45 19.58 16.64 34.07%
EPS 38.73 17.98 25.06 14.64 13.62 12.35 137.70 -19.04%
DPS 31.00 13.00 11.00 10.00 10.00 12.00 40.00 -4.15%
NAPS 4.45 4.15 3.93 3.77 3.87 5.52 5.49 -3.43%
Adjusted Per Share Value based on latest NOSH - 132,270
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 61.80 54.34 47.67 17.87 12.22 8.23 6.94 43.94%
EPS 24.74 11.49 16.01 9.24 8.55 5.19 57.44 -13.09%
DPS 19.80 8.30 7.03 6.31 6.28 5.04 16.69 2.88%
NAPS 2.8426 2.6503 2.51 2.3784 2.431 2.3187 2.2901 3.66%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 - -
Price 5.65 4.78 3.54 3.74 3.04 4.94 0.00 -
P/RPS 5.84 5.62 4.74 13.20 15.63 25.23 0.00 -
P/EPS 14.59 26.58 14.13 25.55 22.33 40.00 0.00 -
EY 6.85 3.76 7.08 3.91 4.48 2.50 0.00 -
DY 5.49 2.72 3.11 2.67 3.29 2.43 0.00 -
P/NAPS 1.27 1.15 0.90 0.99 0.79 0.89 0.00 -
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 27/06/07 27/06/06 29/06/05 28/06/04 26/06/03 27/06/02 25/06/01 -
Price 6.00 4.26 3.50 3.38 3.30 4.66 0.00 -
P/RPS 6.20 5.01 4.69 11.93 16.96 23.80 0.00 -
P/EPS 15.49 23.69 13.97 23.09 24.24 37.73 0.00 -
EY 6.46 4.22 7.16 4.33 4.12 2.65 0.00 -
DY 5.17 3.05 3.14 2.96 3.03 2.58 0.00 -
P/NAPS 1.35 1.03 0.89 0.90 0.85 0.84 0.00 -

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