[UMCCA] YoY Annualized Quarter Result on 31-Oct-2004 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
22-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- 6.32%
YoY- 24.56%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 223,484 121,300 126,504 93,978 26,882 22,690 15,836 55.42%
PBT 111,856 47,412 36,016 36,026 29,444 18,290 19,124 34.21%
Tax -22,192 -9,310 -6,872 -9,064 -7,798 -5,858 -5,336 26.79%
NP 89,664 38,102 29,144 26,962 21,646 12,432 13,788 36.60%
-
NP to SH 89,664 38,102 29,144 26,962 21,646 12,432 13,788 36.60%
-
Tax Rate 19.84% 19.64% 19.08% 25.16% 26.48% 32.03% 27.90% -
Total Cost 133,820 83,198 97,360 67,016 5,236 10,258 2,048 100.62%
-
Net Worth 616,339 566,706 533,110 510,562 514,752 490,783 484,419 4.09%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div 26,797 16,076 13,394 13,400 10,559 5,267 8,759 20.47%
Div Payout % 29.89% 42.19% 45.96% 49.70% 48.78% 42.37% 63.53% -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 616,339 566,706 533,110 510,562 514,752 490,783 484,419 4.09%
NOSH 133,986 133,973 133,947 134,005 131,987 87,796 87,598 7.33%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 40.12% 31.41% 23.04% 28.69% 80.52% 54.79% 87.07% -
ROE 14.55% 6.72% 5.47% 5.28% 4.21% 2.53% 2.85% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 166.80 90.54 94.44 70.13 20.37 25.84 18.08 44.79%
EPS 66.92 28.44 21.74 20.12 16.40 14.16 15.74 27.26%
DPS 20.00 12.00 10.00 10.00 8.00 6.00 10.00 12.24%
NAPS 4.60 4.23 3.98 3.81 3.90 5.59 5.53 -3.02%
Adjusted Per Share Value based on latest NOSH - 133,977
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 106.53 57.82 60.30 44.80 12.81 10.82 7.55 55.41%
EPS 42.74 18.16 13.89 12.85 10.32 5.93 6.57 36.61%
DPS 12.77 7.66 6.38 6.39 5.03 2.51 4.18 20.44%
NAPS 2.9379 2.7013 2.5412 2.4337 2.4537 2.3394 2.3091 4.09%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 - -
Price 6.75 4.48 3.90 3.48 3.90 3.16 0.00 -
P/RPS 4.05 4.95 4.13 4.96 19.15 12.23 0.00 -
P/EPS 10.09 15.75 17.92 17.30 23.78 22.32 0.00 -
EY 9.91 6.35 5.58 5.78 4.21 4.48 0.00 -
DY 2.96 2.68 2.56 2.87 2.05 1.90 0.00 -
P/NAPS 1.47 1.06 0.98 0.91 1.00 0.57 0.00 -
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 17/12/07 20/12/06 21/12/05 22/12/04 18/12/03 12/12/02 11/12/01 -
Price 7.00 4.42 3.96 3.78 3.52 3.18 0.00 -
P/RPS 4.20 4.88 4.19 5.39 17.28 12.30 0.00 -
P/EPS 10.46 15.54 18.20 18.79 21.46 22.46 0.00 -
EY 9.56 6.43 5.49 5.32 4.66 4.45 0.00 -
DY 2.86 2.71 2.53 2.65 2.27 1.89 0.00 -
P/NAPS 1.52 1.04 0.99 0.99 0.90 0.57 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