[UMCCA] YoY Quarter Result on 30-Apr-2004 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
28-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- 106.93%
YoY- -19.56%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 30,340 23,945 23,409 17,054 7,709 4,206 2,743 49.24%
PBT 15,821 6,762 6,395 8,078 8,938 6,447 102,806 -26.78%
Tax -3,050 -965 6,970 -2,311 -1,769 -1,703 -4,136 -4.94%
NP 12,771 5,797 13,365 5,767 7,169 4,744 98,670 -28.86%
-
NP to SH 12,771 5,797 13,365 5,767 7,169 4,744 98,670 -28.86%
-
Tax Rate 19.28% 14.27% -108.99% 28.61% 19.79% 26.42% 4.02% -
Total Cost 17,569 18,148 10,044 11,287 540 -538 -95,927 -
-
Net Worth 596,337 557,420 526,824 498,660 512,458 489,474 480,441 3.66%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 33,502 10,719 8,043 7,936 9,221 6,207 29,754 1.99%
Div Payout % 262.33% 184.92% 60.18% 137.61% 128.63% 130.84% 30.16% -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 596,337 557,420 526,824 498,660 512,458 489,474 480,441 3.66%
NOSH 134,008 133,995 134,052 132,270 131,737 88,672 87,512 7.35%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 42.09% 24.21% 57.09% 33.82% 93.00% 112.79% 3,597.16% -
ROE 2.14% 1.04% 2.54% 1.16% 1.40% 0.97% 20.54% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 22.64 17.87 17.46 12.89 5.85 4.74 3.13 39.04%
EPS 9.53 4.33 9.97 4.36 5.44 5.35 112.75 -33.74%
DPS 25.00 8.00 6.00 6.00 7.00 7.00 34.00 -4.99%
NAPS 4.45 4.16 3.93 3.77 3.89 5.52 5.49 -3.43%
Adjusted Per Share Value based on latest NOSH - 132,270
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 14.46 11.41 11.16 8.13 3.67 2.00 1.31 49.18%
EPS 6.09 2.76 6.37 2.75 3.42 2.26 47.03 -28.86%
DPS 15.97 5.11 3.83 3.78 4.40 2.96 14.18 2.00%
NAPS 2.8425 2.657 2.5112 2.377 2.4427 2.3332 2.2901 3.66%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 - -
Price 5.65 4.78 3.54 3.74 3.04 4.94 0.00 -
P/RPS 24.96 26.75 20.27 29.01 51.95 104.15 0.00 -
P/EPS 59.29 110.49 35.51 85.78 55.86 92.34 0.00 -
EY 1.69 0.91 2.82 1.17 1.79 1.08 0.00 -
DY 4.42 1.67 1.69 1.60 2.30 1.42 0.00 -
P/NAPS 1.27 1.15 0.90 0.99 0.78 0.89 0.00 -
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 27/06/07 27/06/06 29/06/05 28/06/04 26/06/03 27/06/02 25/06/01 -
Price 6.00 4.26 3.50 3.38 3.30 4.66 0.00 -
P/RPS 26.50 23.84 20.04 26.22 56.39 98.24 0.00 -
P/EPS 62.96 98.47 35.11 77.52 60.64 87.10 0.00 -
EY 1.59 1.02 2.85 1.29 1.65 1.15 0.00 -
DY 4.17 1.88 1.71 1.78 2.12 1.50 0.00 -
P/NAPS 1.35 1.02 0.89 0.90 0.85 0.84 0.00 -

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