[UMCCA] YoY Annualized Quarter Result on 31-Jan-2006 [#3]

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Annualized Quarter Result
Revenue	209,402	216,625	132,406	120,082	102,137	27,242	23,901	43.53%
YoY %	-3.33%	63.61%	10.26%	17.57%	274.92%	13.98%	-	-
Horiz. %	876.12%	906.34%	553.98%	502.41%	427.33%	113.98%	100.00%	-
PBT	97,614	123,396	63,006	30,208	36,030	25,277	19,616	30.63%
YoY %	-20.89%	95.85%	108.57%	-16.16%	42.54%	28.86%	-	-
Horiz. %	497.62%	629.06%	321.20%	154.00%	183.68%	128.86%	100.00%	-
Tax	-22,788	-21,046	-10,830	-5,810	-9,081	-7,130	-5,257	27.66%
YoY %	-8.28%	-94.33%	-86.40%	36.02%	-27.36%	-35.63%	-	-
Horiz. %	433.48%	400.34%	206.01%	110.52%	172.74%	135.63%	100.00%	-
NP	74,826	102,349	52,176	24,397	26,949	18,146	14,358	31.63%
YoY %	-26.89%	96.16%	113.86%	-9.47%	48.51%	26.38%	-	-
Horiz. %	521.15%	712.84%	363.39%	169.92%	187.69%	126.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	74,826	102,349	52,176	24,397	26,949	18,146	14,358	31.63%
YoY %	-26.89%	96.16%	113.86%	-9.47%	48.51%	26.38%	-	-
Horiz. %	521.15%	712.84%	363.39%	169.92%	187.69%	126.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.35%	17.06%	17.19%	19.23%	25.20%	28.21%	26.80%	-
YoY %	36.87%	-0.76%	-10.61%	-23.69%	-10.67%	5.26%	-	-
Horiz. %	87.13%	63.66%	64.14%	71.75%	94.03%	105.26%	100.00%	-
Total Cost	134,576	114,276	80,230	95,685	75,188	9,096	9,542	55.37%
YoY %	17.76%	42.44%	-16.15%	27.26%	726.61%	-4.67%	-	-
Horiz. %	1,410.35%	1,197.61%	840.81%	1,002.78%	787.97%	95.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	864,312	637,896	581,619	551,967	517,362	514,008	495,005	9.72%
YoY %	35.49%	9.68%	5.37%	6.69%	0.65%	3.84%	-	-
Horiz. %	174.61%	128.87%	117.50%	111.51%	104.52%	103.84%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Dividend
Div	17,866	17,868	10,721	8,931	8,935	7,047	5,266	22.55%
YoY %	-0.01%	66.66%	20.04%	-0.04%	26.79%	33.82%	-	-
Horiz. %	339.27%	339.31%	203.59%	169.60%	169.67%	133.82%	100.00%	-
Div Payout %	23.88%	17.46%	20.55%	36.61%	33.16%	38.83%	36.67%	-
YoY %	36.77%	-15.04%	-43.87%	10.40%	-14.60%	5.89%	-	-
Horiz. %	65.12%	47.61%	56.04%	99.84%	90.43%	105.89%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Equity
Net Worth	864,312	637,896	581,619	551,967	517,362	514,008	495,005	9.72%
YoY %	35.49%	9.68%	5.37%	6.69%	0.65%	3.84%	-	-
Horiz. %	174.61%	128.87%	117.50%	111.51%	104.52%	103.84%	100.00%	-
NOSH	134,001	134,011	134,013	133,972	134,031	132,135	131,650	0.29%
YoY %	-0.01%	-0.00%	0.03%	-0.04%	1.43%	0.37%	-	-
Horiz. %	101.79%	101.79%	101.79%	101.76%	101.81%	100.37%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Ratio Analysis
NP Margin	35.73%	47.25%	39.41%	20.32%	26.39%	66.61%	60.07%	-
YoY %	-24.38%	19.89%	93.95%	-23.00%	-60.38%	10.89%	-	-
Horiz. %	59.48%	78.66%	65.61%	33.83%	43.93%	110.89%	100.00%	-
ROE	8.66%	16.04%	8.97%	4.42%	5.21%	3.53%	2.90%	-
YoY %	-46.01%	78.82%	102.94%	-15.16%	47.59%	21.72%	-	-
Horiz. %	298.62%	553.10%	309.31%	152.41%	179.66%	121.72%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Per Share
RPS	156.27	161.65	98.80	89.63	76.20	20.62	18.16	43.10%
YoY %	-3.33%	63.61%	10.23%	17.62%	269.54%	13.55%	-	-
Horiz. %	860.52%	890.14%	544.05%	493.56%	419.60%	113.55%	100.00%	-
EPS	55.84	76.37	38.93	18.20	20.11	13.73	10.91	31.24%
YoY %	-26.88%	96.17%	113.90%	-9.50%	46.47%	25.85%	-	-
Horiz. %	511.82%	700.00%	356.83%	166.82%	184.33%	125.85%	100.00%	-
DPS	13.33	13.33	8.00	6.67	6.67	5.33	4.00	22.19%
YoY %	0.00%	66.62%	19.94%	0.00%	25.14%	33.25%	-	-
Horiz. %	333.25%	333.25%	200.00%	166.75%	166.75%	133.25%	100.00%	-
NAPS	6.45	4.76	4.34	4.12	3.86	3.89	3.76	9.40%
YoY %	35.50%	9.68%	5.34%	6.74%	-0.77%	3.46%	-	-
Horiz. %	171.54%	126.60%	115.43%	109.57%	102.66%	103.46%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Adjusted Per Share Value based on latest NOSH - 134,070
RPS	99.83	103.27	63.12	57.25	48.69	12.99	11.39	43.54%
YoY %	-3.33%	63.61%	10.25%	17.58%	274.83%	14.05%	-	-
Horiz. %	876.47%	906.67%	554.17%	502.63%	427.48%	114.05%	100.00%	-
EPS	35.67	48.79	24.87	11.63	12.85	8.65	6.84	31.65%
YoY %	-26.89%	96.18%	113.84%	-9.49%	48.55%	26.46%	-	-
Horiz. %	521.49%	713.30%	363.60%	170.03%	187.87%	126.46%	100.00%	-
DPS	8.52	8.52	5.11	4.26	4.26	3.36	2.51	22.56%
YoY %	0.00%	66.73%	19.95%	0.00%	26.79%	33.86%	-	-
Horiz. %	339.44%	339.44%	203.59%	169.72%	169.72%	133.86%	100.00%	-
NAPS	4.1203	3.0409	2.7727	2.6313	2.4663	2.4504	2.3598	9.72%
YoY %	35.50%	9.67%	5.37%	6.69%	0.65%	3.84%	-	-
Horiz. %	174.60%	128.86%	117.50%	111.51%	104.51%	103.84%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/09	31/01/08	31/01/07	31/01/06	31/01/05	30/01/04	31/01/03	-
Price	3.80	5.20	4.62	4.38	3.70	3.72	3.06	-
P/RPS	2.43	3.22	4.68	4.89	4.86	18.04	16.85	-27.56%
YoY %	-24.53%	-31.20%	-4.29%	0.62%	-73.06%	7.06%	-	-
Horiz. %	14.42%	19.11%	27.77%	29.02%	28.84%	107.06%	100.00%	-
P/EPS	6.81	6.81	11.87	24.05	18.40	27.09	28.06	-21.00%
YoY %	0.00%	-42.63%	-50.64%	30.71%	-32.08%	-3.46%	-	-
Horiz. %	24.27%	24.27%	42.30%	85.71%	65.57%	96.54%	100.00%	-
EY	14.69	14.69	8.43	4.16	5.43	3.69	3.56	26.61%
YoY %	0.00%	74.26%	102.64%	-23.39%	47.15%	3.65%	-	-
Horiz. %	412.64%	412.64%	236.80%	116.85%	152.53%	103.65%	100.00%	-
DY	3.51	2.56	1.73	1.52	1.80	1.43	1.31	17.83%
YoY %	37.11%	47.98%	13.82%	-15.56%	25.87%	9.16%	-	-
Horiz. %	267.94%	195.42%	132.06%	116.03%	137.40%	109.16%	100.00%	-
P/NAPS	0.59	1.09	1.06	1.06	0.96	0.96	0.81	-5.14%
YoY %	-45.87%	2.83%	0.00%	10.42%	0.00%	18.52%	-	-
Horiz. %	72.84%	134.57%	130.86%	130.86%	118.52%	118.52%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Price Multiplier on Announcement Date
Date	24/03/09	26/03/08	26/03/07	29/03/06	30/03/05	29/03/04	20/03/03	-
Price	3.90	4.90	4.86	4.32	3.62	4.06	3.10	-
P/RPS	2.50	3.03	4.92	4.82	4.75	19.69	17.08	-27.38%
YoY %	-17.49%	-38.41%	2.07%	1.47%	-75.88%	15.28%	-	-
Horiz. %	14.64%	17.74%	28.81%	28.22%	27.81%	115.28%	100.00%	-
P/EPS	6.98	6.42	12.48	23.72	18.00	29.56	28.42	-20.84%
YoY %	8.72%	-48.56%	-47.39%	31.78%	-39.11%	4.01%	-	-
Horiz. %	24.56%	22.59%	43.91%	83.46%	63.34%	104.01%	100.00%	-
EY	14.32	15.59	8.01	4.22	5.55	3.38	3.52	26.32%
YoY %	-8.15%	94.63%	89.81%	-23.96%	64.20%	-3.98%	-	-
Horiz. %	406.82%	442.90%	227.56%	119.89%	157.67%	96.02%	100.00%	-
DY	3.42	2.72	1.65	1.54	1.84	1.31	1.29	17.62%
YoY %	25.74%	64.85%	7.14%	-16.30%	40.46%	1.55%	-	-
Horiz. %	265.12%	210.85%	127.91%	119.38%	142.64%	101.55%	100.00%	-
P/NAPS	0.60	1.03	1.12	1.05	0.94	1.04	0.82	-5.06%
YoY %	-41.75%	-8.04%	6.67%	11.70%	-9.62%	26.83%	-	-
Horiz. %	73.17%	125.61%	136.59%	128.05%	114.63%	126.83%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 24 June 2024

MQ Trader

MQ Trading Signals

2024-06-24 16:20:00

EMA 5

10 Mins

SELL

2024-06-24 16:20:00

ADX

10 Mins

SELL

2024-06-24 16:20:00

EMA 5

5 Mins

SELL

2024-06-24 16:20:00

ADX

5 Mins

SELL

2024-06-24 16:20:00

MACD/RSI

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

JCY

JCY INTERNATIONAL BERHAD

975

HLIND

HONG LEONG INDUSTRIES BHD

950

PTRANS

PERAK TRANSIT BERHAD

946

GENTING

GENTING BHD

898

DNEX

DAGANG NEXCHANGE BERHAD

575

NOTION

NOTION VTEC BHD

501

PBBANK

PUBLIC BANK BHD

470

HEXCAP

HEXTAR CAPITAL BERHAD

461

MAYBANK

MALAYAN BANKING BHD

459

Daily Stocks

HSI-HUZ

0.205

-0.015

222,513,900

HSI-CXF

0.125

0.00

201,475,700

INIX-OR

0.02

0.00

141,839,900

MYEG

0.995

-0.015

136,230,100

INGENIEU

0.065

0.00

100,575,400

AHB-WC

0.065

+0.005

92,074,800

HSI-CV4

0.14

0.00

81,011,100

EDUSPEC-OR

0.005

0.00

75,002,700

TECHBASE

0.235

+0.03

71,862,200

HSI-CXV

0.145

-0.01

69,976,800

More active Stocks

PETGAS

18.34

+0.42

408,100

2.00

+0.27

12,791,900

PPB

14.56

+0.26

759,600

KESM

7.41

+0.24

291,300

GAMUDA

6.54

+0.16

17,125,500

PJBUMI

0.85

+0.135

1,365,100

PMETAL

5.83

+0.13

12,234,300

MCLEAN

0.41

+0.125

44,296,400

IHH

6.30

+0.12

3,699,200

EG-WD

0.405

+0.11

49,130,300

More gainer Stocks

NESTLE

123.00

-1.00

43,600

DLADY

35.82

-0.50

87,500

PIE

6.30

-0.41

664,800

MPI

38.82

-0.40

271,400

F&N

31.66

-0.34

354,900

HLFG

17.06

-0.30

63,000

HARTA

3.17

-0.25

11,515,400

KLK

20.44

-0.22

452,700

YTLPOWR

4.88

-0.20

14,951,400

HSI-CVX

0.935

-0.185

10,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More