[UMCCA] YoY Annualized Quarter Result on 31-Oct-2006 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
20-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 44.7%
YoY- 30.74%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 172,466 249,400 223,484 121,300 126,504 93,978 26,882 36.27%
PBT 84,184 122,308 111,856 47,412 36,016 36,026 29,444 19.11%
Tax -18,230 -29,238 -22,192 -9,310 -6,872 -9,064 -7,798 15.18%
NP 65,954 93,070 89,664 38,102 29,144 26,962 21,646 20.38%
-
NP to SH 65,954 93,070 89,664 38,102 29,144 26,962 21,646 20.38%
-
Tax Rate 21.65% 23.91% 19.84% 19.64% 19.08% 25.16% 26.48% -
Total Cost 106,512 156,330 133,820 83,198 97,360 67,016 5,236 65.14%
-
Net Worth 804,125 864,240 616,339 566,706 533,110 510,562 514,752 7.71%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 17,878 26,798 26,797 16,076 13,394 13,400 10,559 9.16%
Div Payout % 27.11% 28.79% 29.89% 42.19% 45.96% 49.70% 48.78% -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 804,125 864,240 616,339 566,706 533,110 510,562 514,752 7.71%
NOSH 134,020 133,990 133,986 133,973 133,947 134,005 131,987 0.25%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 38.24% 37.32% 40.12% 31.41% 23.04% 28.69% 80.52% -
ROE 8.20% 10.77% 14.55% 6.72% 5.47% 5.28% 4.21% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 128.69 186.13 166.80 90.54 94.44 70.13 20.37 35.92%
EPS 32.82 69.46 66.92 28.44 21.74 20.12 16.40 12.24%
DPS 13.34 20.00 20.00 12.00 10.00 10.00 8.00 8.88%
NAPS 6.00 6.45 4.60 4.23 3.98 3.81 3.90 7.43%
Adjusted Per Share Value based on latest NOSH - 134,064
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 82.21 118.88 106.53 57.82 60.30 44.80 12.81 36.28%
EPS 31.44 44.36 42.74 18.16 13.89 12.85 10.32 20.38%
DPS 8.52 12.77 12.77 7.66 6.38 6.39 5.03 9.17%
NAPS 3.833 4.1196 2.9379 2.7013 2.5412 2.4337 2.4537 7.71%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 5.33 3.40 6.75 4.48 3.90 3.48 3.90 -
P/RPS 4.14 1.83 4.05 4.95 4.13 4.96 19.15 -22.51%
P/EPS 10.83 4.89 10.09 15.75 17.92 17.30 23.78 -12.27%
EY 9.23 20.43 9.91 6.35 5.58 5.78 4.21 13.96%
DY 2.50 5.88 2.96 2.68 2.56 2.87 2.05 3.35%
P/NAPS 0.89 0.53 1.47 1.06 0.98 0.91 1.00 -1.92%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 14/12/09 16/12/08 17/12/07 20/12/06 21/12/05 22/12/04 18/12/03 -
Price 5.33 3.80 7.00 4.42 3.96 3.78 3.52 -
P/RPS 4.14 2.04 4.20 4.88 4.19 5.39 17.28 -21.17%
P/EPS 10.83 5.47 10.46 15.54 18.20 18.79 21.46 -10.76%
EY 9.23 18.28 9.56 6.43 5.49 5.32 4.66 12.05%
DY 2.50 5.26 2.86 2.71 2.53 2.65 2.27 1.62%
P/NAPS 0.89 0.59 1.52 1.04 0.99 0.99 0.90 -0.18%

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