[UMCCA] YoY Cumulative Quarter Result on 31-Oct-2005 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
21-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- 161.47%
YoY- 8.09%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 124,700 111,742 60,650 63,252 46,989 13,441 11,345 49.05%
PBT 61,154 55,928 23,706 18,008 18,013 14,722 9,145 37.21%
Tax -14,619 -11,096 -4,655 -3,436 -4,532 -3,899 -2,929 30.69%
NP 46,535 44,832 19,051 14,572 13,481 10,823 6,216 39.82%
-
NP to SH 46,535 44,832 19,051 14,572 13,481 10,823 6,216 39.82%
-
Tax Rate 23.91% 19.84% 19.64% 19.08% 25.16% 26.48% 32.03% -
Total Cost 78,165 66,910 41,599 48,680 33,508 2,618 5,129 57.39%
-
Net Worth 864,240 616,339 566,706 533,110 510,562 514,752 490,783 9.88%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div 13,399 13,398 8,038 6,697 6,700 5,279 2,633 31.11%
Div Payout % 28.79% 29.89% 42.19% 45.96% 49.70% 48.78% 42.37% -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 864,240 616,339 566,706 533,110 510,562 514,752 490,783 9.88%
NOSH 133,990 133,986 133,973 133,947 134,005 131,987 87,796 7.29%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 37.32% 40.12% 31.41% 23.04% 28.69% 80.52% 54.79% -
ROE 5.38% 7.27% 3.36% 2.73% 2.64% 2.10% 1.27% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 93.07 83.40 45.27 47.22 35.06 10.18 12.92 38.92%
EPS 34.73 33.46 14.22 10.87 10.06 8.20 7.08 30.31%
DPS 10.00 10.00 6.00 5.00 5.00 4.00 3.00 22.19%
NAPS 6.45 4.60 4.23 3.98 3.81 3.90 5.59 2.41%
Adjusted Per Share Value based on latest NOSH - 133,932
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 59.44 53.26 28.91 30.15 22.40 6.41 5.41 49.04%
EPS 22.18 21.37 9.08 6.95 6.43 5.16 2.96 39.84%
DPS 6.39 6.39 3.83 3.19 3.19 2.52 1.26 31.04%
NAPS 4.1196 2.9379 2.7013 2.5412 2.4337 2.4537 2.3394 9.88%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 3.40 6.75 4.48 3.90 3.48 3.90 3.16 -
P/RPS 3.65 8.09 9.90 8.26 9.92 38.30 24.45 -27.14%
P/EPS 9.79 20.17 31.50 35.85 34.59 47.56 44.63 -22.32%
EY 10.21 4.96 3.17 2.79 2.89 2.10 2.24 28.73%
DY 2.94 1.48 1.34 1.28 1.44 1.03 0.95 20.69%
P/NAPS 0.53 1.47 1.06 0.98 0.91 1.00 0.57 -1.20%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 16/12/08 17/12/07 20/12/06 21/12/05 22/12/04 18/12/03 12/12/02 -
Price 3.80 7.00 4.42 3.96 3.78 3.52 3.18 -
P/RPS 4.08 8.39 9.76 8.39 10.78 34.57 24.61 -25.86%
P/EPS 10.94 20.92 31.08 36.40 37.57 42.93 44.92 -20.95%
EY 9.14 4.78 3.22 2.75 2.66 2.33 2.23 26.47%
DY 2.63 1.43 1.36 1.26 1.32 1.14 0.94 18.68%
P/NAPS 0.59 1.52 1.04 0.99 0.99 0.90 0.57 0.57%

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