[UMCCA] YoY Cumulative Quarter Result on 31-Jan-2005 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
30-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- 49.93%
YoY- 48.51%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 162,469 99,305 90,062 76,603 20,432 17,926 13,051 52.20%
PBT 92,547 47,255 22,656 27,023 18,958 14,712 10,203 44.38%
Tax -15,785 -8,123 -4,358 -6,811 -5,348 -3,943 -4,064 25.36%
NP 76,762 39,132 18,298 20,212 13,610 10,769 6,139 52.32%
-
NP to SH 76,762 39,132 18,298 20,212 13,610 10,769 6,139 52.32%
-
Tax Rate 17.06% 17.19% 19.24% 25.20% 28.21% 26.80% 39.83% -
Total Cost 85,707 60,173 71,764 56,391 6,822 7,157 6,912 52.10%
-
Net Worth 637,896 581,619 551,967 517,362 514,008 495,005 484,103 4.70%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div 13,401 8,040 6,698 6,701 5,285 3,949 - -
Div Payout % 17.46% 20.55% 36.61% 33.16% 38.83% 36.67% - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 637,896 581,619 551,967 517,362 514,008 495,005 484,103 4.70%
NOSH 134,011 134,013 133,972 134,031 132,135 131,650 87,699 7.31%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 47.25% 39.41% 20.32% 26.39% 66.61% 60.07% 47.04% -
ROE 12.03% 6.73% 3.32% 3.91% 2.65% 2.18% 1.27% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 121.23 74.10 67.22 57.15 15.46 13.62 14.88 41.82%
EPS 57.28 29.20 13.65 15.08 10.30 8.18 7.00 41.93%
DPS 10.00 6.00 5.00 5.00 4.00 3.00 0.00 -
NAPS 4.76 4.34 4.12 3.86 3.89 3.76 5.52 -2.43%
Adjusted Per Share Value based on latest NOSH - 134,063
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 77.44 47.34 42.93 36.51 9.74 8.54 6.22 52.21%
EPS 36.59 18.65 8.72 9.63 6.49 5.13 2.93 52.28%
DPS 6.39 3.83 3.19 3.19 2.52 1.88 0.00 -
NAPS 3.0406 2.7724 2.631 2.4661 2.4501 2.3595 2.3076 4.70%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 31/01/06 31/01/05 30/01/04 31/01/03 - -
Price 5.20 4.62 4.38 3.70 3.72 3.06 0.00 -
P/RPS 4.29 6.23 6.52 6.47 24.06 22.47 0.00 -
P/EPS 9.08 15.82 32.07 24.54 36.12 37.41 0.00 -
EY 11.02 6.32 3.12 4.08 2.77 2.67 0.00 -
DY 1.92 1.30 1.14 1.35 1.08 0.98 0.00 -
P/NAPS 1.09 1.06 1.06 0.96 0.96 0.81 0.00 -
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 26/03/08 26/03/07 29/03/06 30/03/05 29/03/04 20/03/03 28/03/02 -
Price 4.90 4.86 4.32 3.62 4.06 3.10 4.72 -
P/RPS 4.04 6.56 6.43 6.33 26.26 22.77 31.72 -29.05%
P/EPS 8.55 16.64 31.63 24.01 39.42 37.90 67.43 -29.10%
EY 11.69 6.01 3.16 4.17 2.54 2.64 1.48 41.09%
DY 2.04 1.23 1.16 1.38 0.99 0.97 0.00 -
P/NAPS 1.03 1.12 1.05 0.94 1.04 0.82 0.86 3.05%

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