[UMCCA] YoY Cumulative Quarter Result on 31-Jan-2006 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
29-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jan-2006 [#3]
Profit Trend
QoQ- 25.57%
YoY- -9.47%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 157,052 162,469 99,305 90,062 76,603 20,432 17,926 43.53%
PBT 73,211 92,547 47,255 22,656 27,023 18,958 14,712 30.63%
Tax -17,091 -15,785 -8,123 -4,358 -6,811 -5,348 -3,943 27.66%
NP 56,120 76,762 39,132 18,298 20,212 13,610 10,769 31.63%
-
NP to SH 56,120 76,762 39,132 18,298 20,212 13,610 10,769 31.63%
-
Tax Rate 23.34% 17.06% 17.19% 19.24% 25.20% 28.21% 26.80% -
Total Cost 100,932 85,707 60,173 71,764 56,391 6,822 7,157 55.37%
-
Net Worth 864,312 637,896 581,619 551,967 517,362 514,008 495,005 9.72%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div 13,400 13,401 8,040 6,698 6,701 5,285 3,949 22.56%
Div Payout % 23.88% 17.46% 20.55% 36.61% 33.16% 38.83% 36.67% -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 864,312 637,896 581,619 551,967 517,362 514,008 495,005 9.72%
NOSH 134,001 134,011 134,013 133,972 134,031 132,135 131,650 0.29%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 35.73% 47.25% 39.41% 20.32% 26.39% 66.61% 60.07% -
ROE 6.49% 12.03% 6.73% 3.32% 3.91% 2.65% 2.18% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 117.20 121.23 74.10 67.22 57.15 15.46 13.62 43.10%
EPS 41.88 57.28 29.20 13.65 15.08 10.30 8.18 31.25%
DPS 10.00 10.00 6.00 5.00 5.00 4.00 3.00 22.19%
NAPS 6.45 4.76 4.34 4.12 3.86 3.89 3.76 9.40%
Adjusted Per Share Value based on latest NOSH - 134,070
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 74.87 77.45 47.34 42.93 36.52 9.74 8.55 43.52%
EPS 26.75 36.59 18.65 8.72 9.64 6.49 5.13 31.65%
DPS 6.39 6.39 3.83 3.19 3.19 2.52 1.88 22.59%
NAPS 4.1203 3.0409 2.7727 2.6313 2.4663 2.4504 2.3598 9.72%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 31/01/06 31/01/05 30/01/04 31/01/03 -
Price 3.80 5.20 4.62 4.38 3.70 3.72 3.06 -
P/RPS 3.24 4.29 6.23 6.52 6.47 24.06 22.47 -27.56%
P/EPS 9.07 9.08 15.82 32.07 24.54 36.12 37.41 -21.01%
EY 11.02 11.02 6.32 3.12 4.08 2.77 2.67 26.62%
DY 2.63 1.92 1.30 1.14 1.35 1.08 0.98 17.86%
P/NAPS 0.59 1.09 1.06 1.06 0.96 0.96 0.81 -5.14%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 24/03/09 26/03/08 26/03/07 29/03/06 30/03/05 29/03/04 20/03/03 -
Price 3.90 4.90 4.86 4.32 3.62 4.06 3.10 -
P/RPS 3.33 4.04 6.56 6.43 6.33 26.26 22.77 -27.39%
P/EPS 9.31 8.55 16.64 31.63 24.01 39.42 37.90 -20.84%
EY 10.74 11.69 6.01 3.16 4.17 2.54 2.64 26.32%
DY 2.56 2.04 1.23 1.16 1.38 0.99 0.97 17.53%
P/NAPS 0.60 1.03 1.12 1.05 0.94 1.04 0.82 -5.06%

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