[UMCCA] YoY Annualized Quarter Result on 31-Jan-2007 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
26-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- 36.94%
YoY- 113.86%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 172,889 209,402 216,625 132,406 120,082 102,137 27,242 36.02%
PBT 83,598 97,614 123,396 63,006 30,208 36,030 25,277 22.03%
Tax -18,198 -22,788 -21,046 -10,830 -5,810 -9,081 -7,130 16.88%
NP 65,400 74,826 102,349 52,176 24,397 26,949 18,146 23.79%
-
NP to SH 65,400 74,826 102,349 52,176 24,397 26,949 18,146 23.79%
-
Tax Rate 21.77% 23.35% 17.06% 17.19% 19.23% 25.20% 28.21% -
Total Cost 107,489 134,576 114,276 80,230 95,685 75,188 9,096 50.86%
-
Net Worth 804,116 864,312 637,896 581,619 551,967 517,362 514,008 7.73%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div 11,918 17,866 17,868 10,721 8,931 8,935 7,047 9.14%
Div Payout % 18.22% 23.88% 17.46% 20.55% 36.61% 33.16% 38.83% -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 804,116 864,312 637,896 581,619 551,967 517,362 514,008 7.73%
NOSH 134,019 134,001 134,011 134,013 133,972 134,031 132,135 0.23%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 37.83% 35.73% 47.25% 39.41% 20.32% 26.39% 66.61% -
ROE 8.13% 8.66% 16.04% 8.97% 4.42% 5.21% 3.53% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 129.00 156.27 161.65 98.80 89.63 76.20 20.62 35.70%
EPS 32.53 55.84 76.37 38.93 18.20 20.11 13.73 15.44%
DPS 8.89 13.33 13.33 8.00 6.67 6.67 5.33 8.89%
NAPS 6.00 6.45 4.76 4.34 4.12 3.86 3.89 7.48%
Adjusted Per Share Value based on latest NOSH - 133,962
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 82.41 99.82 103.26 63.11 57.24 48.69 12.99 36.02%
EPS 31.17 35.67 48.79 24.87 11.63 12.85 8.65 23.79%
DPS 5.68 8.52 8.52 5.11 4.26 4.26 3.36 9.13%
NAPS 3.833 4.1199 3.0406 2.7724 2.631 2.4661 2.4501 7.73%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 31/01/05 30/01/04 -
Price 5.08 3.80 5.20 4.62 4.38 3.70 3.72 -
P/RPS 3.94 2.43 3.22 4.68 4.89 4.86 18.04 -22.37%
P/EPS 10.41 6.81 6.81 11.87 24.05 18.40 27.09 -14.72%
EY 9.61 14.69 14.69 8.43 4.16 5.43 3.69 17.27%
DY 1.75 3.51 2.56 1.73 1.52 1.80 1.43 3.41%
P/NAPS 0.85 0.59 1.09 1.06 1.06 0.96 0.96 -2.00%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 30/03/10 24/03/09 26/03/08 26/03/07 29/03/06 30/03/05 29/03/04 -
Price 5.20 3.90 4.90 4.86 4.32 3.62 4.06 -
P/RPS 4.03 2.50 3.03 4.92 4.82 4.75 19.69 -23.21%
P/EPS 10.66 6.98 6.42 12.48 23.72 18.00 29.56 -15.61%
EY 9.38 14.32 15.59 8.01 4.22 5.55 3.38 18.52%
DY 1.71 3.42 2.72 1.65 1.54 1.84 1.31 4.53%
P/NAPS 0.87 0.60 1.03 1.12 1.05 0.94 1.04 -2.92%

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