[UMCCA] YoY Quarter Result on 30-Apr-2005 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
29-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
30-Apr-2005 [#4]
Profit Trend
QoQ- 98.59%
YoY- 131.75%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 59,717 30,340 23,945 23,409 17,054 7,709 4,206 55.54%
PBT 25,564 15,821 6,762 6,395 8,078 8,938 6,447 25.78%
Tax -5,749 -3,050 -965 6,970 -2,311 -1,769 -1,703 22.45%
NP 19,815 12,771 5,797 13,365 5,767 7,169 4,744 26.87%
-
NP to SH 19,815 12,771 5,797 13,365 5,767 7,169 4,744 26.87%
-
Tax Rate 22.49% 19.28% 14.27% -108.99% 28.61% 19.79% 26.42% -
Total Cost 39,902 17,569 18,148 10,044 11,287 540 -538 -
-
Net Worth 862,803 596,337 557,420 526,824 498,660 512,458 489,474 9.89%
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div 60,289 33,502 10,719 8,043 7,936 9,221 6,207 46.01%
Div Payout % 304.26% 262.33% 184.92% 60.18% 137.61% 128.63% 130.84% -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 862,803 596,337 557,420 526,824 498,660 512,458 489,474 9.89%
NOSH 133,975 134,008 133,995 134,052 132,270 131,737 88,672 7.11%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 33.18% 42.09% 24.21% 57.09% 33.82% 93.00% 112.79% -
ROE 2.30% 2.14% 1.04% 2.54% 1.16% 1.40% 0.97% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 44.57 22.64 17.87 17.46 12.89 5.85 4.74 45.23%
EPS 14.79 9.53 4.33 9.97 4.36 5.44 5.35 18.45%
DPS 45.00 25.00 8.00 6.00 6.00 7.00 7.00 36.32%
NAPS 6.44 4.45 4.16 3.93 3.77 3.89 5.52 2.60%
Adjusted Per Share Value based on latest NOSH - 134,052
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 28.47 14.46 11.41 11.16 8.13 3.67 2.01 55.48%
EPS 9.45 6.09 2.76 6.37 2.75 3.42 2.26 26.89%
DPS 28.74 15.97 5.11 3.83 3.78 4.40 2.96 46.00%
NAPS 4.1131 2.8428 2.6573 2.5115 2.3772 2.443 2.3334 9.89%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 -
Price 5.20 5.65 4.78 3.54 3.74 3.04 4.94 -
P/RPS 11.67 24.96 26.75 20.27 29.01 51.95 104.15 -30.54%
P/EPS 35.16 59.29 110.49 35.51 85.78 55.86 92.34 -14.85%
EY 2.84 1.69 0.91 2.82 1.17 1.79 1.08 17.46%
DY 8.65 4.42 1.67 1.69 1.60 2.30 1.42 35.10%
P/NAPS 0.81 1.27 1.15 0.90 0.99 0.78 0.89 -1.55%
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 25/06/08 27/06/07 27/06/06 29/06/05 28/06/04 26/06/03 27/06/02 -
Price 5.33 6.00 4.26 3.50 3.38 3.30 4.66 -
P/RPS 11.96 26.50 23.84 20.04 26.22 56.39 98.24 -29.57%
P/EPS 36.04 62.96 98.47 35.11 77.52 60.64 87.10 -13.66%
EY 2.77 1.59 1.02 2.85 1.29 1.65 1.15 15.76%
DY 8.44 4.17 1.88 1.71 1.78 2.12 1.50 33.32%
P/NAPS 0.83 1.35 1.02 0.89 0.90 0.85 0.84 -0.19%

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