[UMCCA] YoY Annualized Quarter Result on 31-Jul-2002 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
19-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2002 [#1]
Profit Trend
QoQ- 22.98%
YoY- -17.93%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Revenue 112,872 92,156 28,636 21,572 14,248 17,732 22,568 -1.69%
PBT 28,520 33,096 36,456 19,884 21,256 37,312 24,784 -0.14%
Tax -6,228 -7,736 -9,852 -6,500 -4,948 -11,388 -3,636 -0.57%
NP 22,292 25,360 26,604 13,384 16,308 25,924 21,148 -0.05%
-
NP to SH 22,292 25,360 26,604 13,384 16,308 25,924 21,148 -0.05%
-
Tax Rate 21.84% 23.37% 27.02% 32.69% 23.28% 30.52% 14.67% -
Total Cost 90,580 66,796 2,032 8,188 -2,060 -8,192 1,420 -4.32%
-
Net Worth 531,867 512,025 517,300 487,009 483,815 391,833 369,043 -0.38%
Dividend
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Net Worth 531,867 512,025 517,300 487,009 483,815 391,833 369,043 -0.38%
NOSH 133,971 134,038 131,964 87,591 87,489 87,462 87,244 -0.45%
Ratio Analysis
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
NP Margin 19.75% 27.52% 92.90% 62.04% 114.46% 146.20% 93.71% -
ROE 4.19% 4.95% 5.14% 2.75% 3.37% 6.62% 5.73% -
Per Share
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 84.25 68.75 21.70 24.63 16.29 20.27 25.87 -1.24%
EPS 16.64 18.92 20.16 15.28 18.64 29.64 24.24 0.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.97 3.82 3.92 5.56 5.53 4.48 4.23 0.06%
Adjusted Per Share Value based on latest NOSH - 87,591
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 53.81 43.93 13.65 10.28 6.79 8.45 10.76 -1.69%
EPS 10.63 12.09 12.68 6.38 7.77 12.36 10.08 -0.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5355 2.4409 2.466 2.3216 2.3064 1.8679 1.7593 -0.38%
Price Multiplier on Financial Quarter End Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 29/07/05 30/07/04 31/07/03 31/07/02 - - - -
Price 3.68 3.52 3.52 4.84 0.00 0.00 0.00 -
P/RPS 4.37 5.12 16.22 19.65 0.00 0.00 0.00 -100.00%
P/EPS 22.12 18.60 17.46 31.68 0.00 0.00 0.00 -100.00%
EY 4.52 5.38 5.73 3.16 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.92 0.90 0.87 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 21/09/05 22/09/04 18/09/03 19/09/02 20/09/01 20/09/00 17/09/99 -
Price 3.74 3.62 3.54 4.82 0.00 0.00 0.00 -
P/RPS 4.44 5.27 16.31 19.57 0.00 0.00 0.00 -100.00%
P/EPS 22.48 19.13 17.56 31.54 0.00 0.00 0.00 -100.00%
EY 4.45 5.23 5.69 3.17 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.95 0.90 0.87 0.00 0.00 0.00 -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
Post a Comment