[UMCCA] YoY Annualized Quarter Result on 31-Jul-2003 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
18-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- 48.31%
YoY- 98.77%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 103,728 112,872 92,156 28,636 21,572 14,248 17,732 34.21%
PBT 33,484 28,520 33,096 36,456 19,884 21,256 37,312 -1.78%
Tax -7,152 -6,228 -7,736 -9,852 -6,500 -4,948 -11,388 -7.45%
NP 26,332 22,292 25,360 26,604 13,384 16,308 25,924 0.26%
-
NP to SH 26,332 22,292 25,360 26,604 13,384 16,308 25,924 0.26%
-
Tax Rate 21.36% 21.84% 23.37% 27.02% 32.69% 23.28% 30.52% -
Total Cost 77,396 90,580 66,796 2,032 8,188 -2,060 -8,192 -
-
Net Worth 563,107 531,867 512,025 517,300 487,009 483,815 391,833 6.22%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 563,107 531,867 512,025 517,300 487,009 483,815 391,833 6.22%
NOSH 134,073 133,971 134,038 131,964 87,591 87,489 87,462 7.37%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 25.39% 19.75% 27.52% 92.90% 62.04% 114.46% 146.20% -
ROE 4.68% 4.19% 4.95% 5.14% 2.75% 3.37% 6.62% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 77.37 84.25 68.75 21.70 24.63 16.29 20.27 24.99%
EPS 19.64 16.64 18.92 20.16 15.28 18.64 29.64 -6.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.20 3.97 3.82 3.92 5.56 5.53 4.48 -1.06%
Adjusted Per Share Value based on latest NOSH - 131,964
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 49.45 53.81 43.93 13.65 10.28 6.79 8.45 34.22%
EPS 12.55 10.63 12.09 12.68 6.38 7.77 12.36 0.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6844 2.5355 2.4409 2.466 2.3216 2.3064 1.8679 6.22%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 - - -
Price 4.40 3.68 3.52 3.52 4.84 0.00 0.00 -
P/RPS 5.69 4.37 5.12 16.22 19.65 0.00 0.00 -
P/EPS 22.40 22.12 18.60 17.46 31.68 0.00 0.00 -
EY 4.46 4.52 5.38 5.73 3.16 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.93 0.92 0.90 0.87 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 22/09/06 21/09/05 22/09/04 18/09/03 19/09/02 20/09/01 20/09/00 -
Price 4.54 3.74 3.62 3.54 4.82 0.00 0.00 -
P/RPS 5.87 4.44 5.27 16.31 19.57 0.00 0.00 -
P/EPS 23.12 22.48 19.13 17.56 31.54 0.00 0.00 -
EY 4.33 4.45 5.23 5.69 3.17 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.94 0.95 0.90 0.87 0.00 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