[UMCCA] YoY Cumulative Quarter Result on 31-Oct-2002 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
12-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- 85.77%
YoY- -9.83%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 63,252 46,989 13,441 11,345 7,918 8,109 10,379 -1.90%
PBT 18,008 18,013 14,722 9,145 9,562 25,140 10,521 -0.56%
Tax -3,436 -4,532 -3,899 -2,929 -2,668 -8,116 -1,580 -0.82%
NP 14,572 13,481 10,823 6,216 6,894 17,024 8,941 -0.51%
-
NP to SH 14,572 13,481 10,823 6,216 6,894 17,024 8,941 -0.51%
-
Tax Rate 19.08% 25.16% 26.48% 32.03% 27.90% 32.28% 15.02% -
Total Cost 48,680 33,508 2,618 5,129 1,024 -8,915 1,438 -3.67%
-
Net Worth 533,110 510,562 514,752 490,783 484,419 398,043 370,213 -0.38%
Dividend
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div 6,697 6,700 5,279 2,633 4,379 5,248 - -100.00%
Div Payout % 45.96% 49.70% 48.78% 42.37% 63.53% 30.83% - -
Equity
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 533,110 510,562 514,752 490,783 484,419 398,043 370,213 -0.38%
NOSH 133,947 134,005 131,987 87,796 87,598 87,482 87,314 -0.45%
Ratio Analysis
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 23.04% 28.69% 80.52% 54.79% 87.07% 209.94% 86.15% -
ROE 2.73% 2.64% 2.10% 1.27% 1.42% 4.28% 2.42% -
Per Share
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 47.22 35.06 10.18 12.92 9.04 9.27 11.89 -1.45%
EPS 10.87 10.06 8.20 7.08 7.87 19.46 10.24 -0.06%
DPS 5.00 5.00 4.00 3.00 5.00 6.00 0.00 -100.00%
NAPS 3.98 3.81 3.90 5.59 5.53 4.55 4.24 0.06%
Adjusted Per Share Value based on latest NOSH - 87,767
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 30.15 22.40 6.41 5.41 3.77 3.87 4.95 -1.90%
EPS 6.95 6.43 5.16 2.96 3.29 8.11 4.26 -0.51%
DPS 3.19 3.19 2.52 1.26 2.09 2.50 0.00 -100.00%
NAPS 2.5412 2.4337 2.4537 2.3394 2.3091 1.8973 1.7647 -0.38%
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 31/10/05 29/10/04 31/10/03 31/10/02 - - - -
Price 3.90 3.48 3.90 3.16 0.00 0.00 0.00 -
P/RPS 8.26 9.92 38.30 24.45 0.00 0.00 0.00 -100.00%
P/EPS 35.85 34.59 47.56 44.63 0.00 0.00 0.00 -100.00%
EY 2.79 2.89 2.10 2.24 0.00 0.00 0.00 -100.00%
DY 1.28 1.44 1.03 0.95 0.00 0.00 0.00 -100.00%
P/NAPS 0.98 0.91 1.00 0.57 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 21/12/05 22/12/04 18/12/03 12/12/02 11/12/01 14/12/00 21/12/99 -
Price 3.96 3.78 3.52 3.18 0.00 0.00 0.00 -
P/RPS 8.39 10.78 34.57 24.61 0.00 0.00 0.00 -100.00%
P/EPS 36.40 37.57 42.93 44.92 0.00 0.00 0.00 -100.00%
EY 2.75 2.66 2.33 2.23 0.00 0.00 0.00 -100.00%
DY 1.26 1.32 1.14 0.94 0.00 0.00 0.00 -100.00%
P/NAPS 0.99 0.99 0.90 0.57 0.00 0.00 0.00 -100.00%

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