[UMCCA] YoY Annualized Quarter Result on 30-Apr-2006 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
27-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
30-Apr-2006 [#4]
Profit Trend
QoQ- -1.24%
YoY- -28.24%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Revenue 192,652 222,186 129,645 114,007 100,013 37,486 25,635 39.91%
PBT 91,837 118,111 63,076 29,418 33,418 27,035 23,650 25.34%
Tax -20,497 -21,534 -11,173 -5,323 159 -7,659 -5,712 23.70%
NP 71,340 96,577 51,903 24,095 33,577 19,376 17,938 25.84%
-
NP to SH 71,340 96,577 51,903 24,095 33,577 19,376 17,938 25.84%
-
Tax Rate 22.32% 18.23% 17.71% 18.09% -0.48% 28.33% 24.15% -
Total Cost 121,312 125,609 77,742 89,912 66,436 18,110 7,697 58.27%
-
Net Worth 879,020 862,988 596,355 556,009 526,566 498,958 509,996 9.48%
Dividend
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Div 53,598 73,702 41,543 17,417 14,738 13,234 13,178 26.31%
Div Payout % 75.13% 76.31% 80.04% 72.29% 43.89% 68.31% 73.47% -
Equity
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 879,020 862,988 596,355 556,009 526,566 498,958 509,996 9.48%
NOSH 133,996 134,004 134,012 133,978 133,986 132,349 131,782 0.27%
Ratio Analysis
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
NP Margin 37.03% 43.47% 40.03% 21.13% 33.57% 51.69% 69.97% -
ROE 8.12% 11.19% 8.70% 4.33% 6.38% 3.88% 3.52% -
Per Share
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 143.77 165.80 96.74 85.09 74.64 28.32 19.45 39.52%
EPS 53.24 72.07 38.73 17.98 25.06 14.64 13.62 25.48%
DPS 40.00 55.00 31.00 13.00 11.00 10.00 10.00 25.96%
NAPS 6.56 6.44 4.45 4.15 3.93 3.77 3.87 9.18%
Adjusted Per Share Value based on latest NOSH - 133,995
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 91.84 105.92 61.80 54.35 47.68 17.87 12.22 39.91%
EPS 34.01 46.04 24.74 11.49 16.01 9.24 8.55 25.84%
DPS 25.55 35.14 19.80 8.30 7.03 6.31 6.28 26.32%
NAPS 4.1904 4.114 2.8429 2.6506 2.5102 2.3786 2.4312 9.48%
Price Multiplier on Financial Quarter End Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 -
Price 4.17 5.20 5.65 4.78 3.54 3.74 3.04 -
P/RPS 2.90 3.14 5.84 5.62 4.74 13.20 15.63 -24.45%
P/EPS 7.83 7.22 14.59 26.58 14.13 25.55 22.33 -16.01%
EY 12.77 13.86 6.85 3.76 7.08 3.91 4.48 19.05%
DY 9.59 10.58 5.49 2.72 3.11 2.67 3.29 19.49%
P/NAPS 0.64 0.81 1.27 1.15 0.90 0.99 0.79 -3.44%
Price Multiplier on Announcement Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 24/06/09 25/06/08 27/06/07 27/06/06 29/06/05 28/06/04 26/06/03 -
Price 4.80 5.33 6.00 4.26 3.50 3.38 3.30 -
P/RPS 3.34 3.21 6.20 5.01 4.69 11.93 16.96 -23.70%
P/EPS 9.02 7.40 15.49 23.69 13.97 23.09 24.24 -15.17%
EY 11.09 13.52 6.46 4.22 7.16 4.33 4.12 17.92%
DY 8.33 10.32 5.17 3.05 3.14 2.96 3.03 18.34%
P/NAPS 0.73 0.83 1.35 1.03 0.89 0.90 0.85 -2.50%

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