[UMCCA] YoY Quarter Result on 30-Apr-2006 [#4]

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Quarter Result
Revenue	35,600	59,717	30,340	23,945	23,409	17,054	7,709	29.01%
YoY %	-40.39%	96.83%	26.71%	2.29%	37.26%	121.22%	-	-
Horiz. %	461.80%	774.64%	393.57%	310.61%	303.66%	221.22%	100.00%	-
PBT	18,626	25,564	15,821	6,762	6,395	8,078	8,938	13.00%
YoY %	-27.14%	61.58%	133.97%	5.74%	-20.83%	-9.62%	-	-
Horiz. %	208.39%	286.01%	177.01%	75.65%	71.55%	90.38%	100.00%	-
Tax	-3,406	-5,749	-3,050	-965	6,970	-2,311	-1,769	11.52%
YoY %	40.75%	-88.49%	-216.06%	-113.85%	401.60%	-30.64%	-	-
Horiz. %	192.54%	324.99%	172.41%	54.55%	-394.01%	130.64%	100.00%	-
NP	15,220	19,815	12,771	5,797	13,365	5,767	7,169	13.35%
YoY %	-23.19%	55.16%	120.30%	-56.63%	131.75%	-19.56%	-	-
Horiz. %	212.30%	276.40%	178.14%	80.86%	186.43%	80.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,220	19,815	12,771	5,797	13,365	5,767	7,169	13.35%
YoY %	-23.19%	55.16%	120.30%	-56.63%	131.75%	-19.56%	-	-
Horiz. %	212.30%	276.40%	178.14%	80.86%	186.43%	80.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.29%	22.49%	19.28%	14.27%	-108.99%	28.61%	19.79%	-
YoY %	-18.67%	16.65%	35.11%	113.09%	-480.95%	44.57%	-	-
Horiz. %	92.42%	113.64%	97.42%	72.11%	-550.73%	144.57%	100.00%	-
Total Cost	20,380	39,902	17,569	18,148	10,044	11,287	540	83.04%
YoY %	-48.92%	127.12%	-3.19%	80.68%	-11.01%	1,990.19%	-	-
Horiz. %	3,774.07%	7,389.26%	3,253.52%	3,360.74%	1,860.00%	2,090.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	878,901	862,803	596,337	557,420	526,824	498,660	512,458	9.39%
YoY %	1.87%	44.68%	6.98%	5.81%	5.65%	-2.69%	-	-
Horiz. %	171.51%	168.37%	116.37%	108.77%	102.80%	97.31%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Dividend
Div	40,193	60,289	33,502	10,719	8,043	7,936	9,221	27.78%
YoY %	-33.33%	79.96%	212.55%	33.27%	1.35%	-13.94%	-	-
Horiz. %	435.89%	653.82%	363.32%	116.25%	87.22%	86.06%	100.00%	-
Div Payout %	264.08%	304.26%	262.33%	184.92%	60.18%	137.61%	128.63%	-
YoY %	-13.21%	15.98%	41.86%	207.28%	-56.27%	6.98%	-	-
Horiz. %	205.30%	236.54%	203.94%	143.76%	46.79%	106.98%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Equity
Net Worth	878,901	862,803	596,337	557,420	526,824	498,660	512,458	9.39%
YoY %	1.87%	44.68%	6.98%	5.81%	5.65%	-2.69%	-	-
Horiz. %	171.51%	168.37%	116.37%	108.77%	102.80%	97.31%	100.00%	-
NOSH	133,978	133,975	134,008	133,995	134,052	132,270	131,737	0.28%
YoY %	0.00%	-0.02%	0.01%	-0.04%	1.35%	0.40%	-	-
Horiz. %	101.70%	101.70%	101.72%	101.71%	101.76%	100.40%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Ratio Analysis
NP Margin	42.75%	33.18%	42.09%	24.21%	57.09%	33.82%	93.00%	-
YoY %	28.84%	-21.17%	73.85%	-57.59%	68.81%	-63.63%	-	-
Horiz. %	45.97%	35.68%	45.26%	26.03%	61.39%	36.37%	100.00%	-
ROE	1.73%	2.30%	2.14%	1.04%	2.54%	1.16%	1.40%	-
YoY %	-24.78%	7.48%	105.77%	-59.06%	118.97%	-17.14%	-	-
Horiz. %	123.57%	164.29%	152.86%	74.29%	181.43%	82.86%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Per Share
RPS	26.57	44.57	22.64	17.87	17.46	12.89	5.85	28.65%
YoY %	-40.39%	96.86%	26.69%	2.35%	35.45%	120.34%	-	-
Horiz. %	454.19%	761.88%	387.01%	305.47%	298.46%	220.34%	100.00%	-
EPS	11.36	14.79	9.53	4.33	9.97	4.36	5.44	13.04%
YoY %	-23.19%	55.19%	120.09%	-56.57%	128.67%	-19.85%	-	-
Horiz. %	208.82%	271.87%	175.18%	79.60%	183.27%	80.15%	100.00%	-
DPS	30.00	45.00	25.00	8.00	6.00	6.00	7.00	27.42%
YoY %	-33.33%	80.00%	212.50%	33.33%	0.00%	-14.29%	-	-
Horiz. %	428.57%	642.86%	357.14%	114.29%	85.71%	85.71%	100.00%	-
NAPS	6.56	6.44	4.45	4.16	3.93	3.77	3.89	9.09%
YoY %	1.86%	44.72%	6.97%	5.85%	4.24%	-3.08%	-	-
Horiz. %	168.64%	165.55%	114.40%	106.94%	101.03%	96.92%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Adjusted Per Share Value based on latest NOSH - 133,995
RPS	16.97	28.47	14.46	11.41	11.16	8.13	3.67	29.04%
YoY %	-40.39%	96.89%	26.73%	2.24%	37.27%	121.53%	-	-
Horiz. %	462.40%	775.75%	394.01%	310.90%	304.09%	221.53%	100.00%	-
EPS	7.26	9.45	6.09	2.76	6.37	2.75	3.42	13.35%
YoY %	-23.17%	55.17%	120.65%	-56.67%	131.64%	-19.59%	-	-
Horiz. %	212.28%	276.32%	178.07%	80.70%	186.26%	80.41%	100.00%	-
DPS	19.16	28.74	15.97	5.11	3.83	3.78	4.40	27.75%
YoY %	-33.33%	79.96%	212.52%	33.42%	1.32%	-14.09%	-	-
Horiz. %	435.45%	653.18%	362.95%	116.14%	87.05%	85.91%	100.00%	-
NAPS	4.1899	4.1131	2.8428	2.6573	2.5115	2.3772	2.443	9.39%
YoY %	1.87%	44.68%	6.98%	5.81%	5.65%	-2.69%	-	-
Horiz. %	171.51%	168.36%	116.37%	108.77%	102.80%	97.31%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/09	30/04/08	30/04/07	28/04/06	29/04/05	30/04/04	30/04/03	-
Price	4.17	5.20	5.65	4.78	3.54	3.74	3.04	-
P/RPS	15.69	11.67	24.96	26.75	20.27	29.01	51.95	-18.07%
YoY %	34.45%	-53.25%	-6.69%	31.97%	-30.13%	-44.16%	-	-
Horiz. %	30.20%	22.46%	48.05%	51.49%	39.02%	55.84%	100.00%	-
P/EPS	36.71	35.16	59.29	110.49	35.51	85.78	55.86	-6.75%
YoY %	4.41%	-40.70%	-46.34%	211.15%	-58.60%	53.56%	-	-
Horiz. %	65.72%	62.94%	106.14%	197.80%	63.57%	153.56%	100.00%	-
EY	2.72	2.84	1.69	0.91	2.82	1.17	1.79	7.21%
YoY %	-4.23%	68.05%	85.71%	-67.73%	141.03%	-34.64%	-	-
Horiz. %	151.96%	158.66%	94.41%	50.84%	157.54%	65.36%	100.00%	-
DY	7.19	8.65	4.42	1.67	1.69	1.60	2.30	20.89%
YoY %	-16.88%	95.70%	164.67%	-1.18%	5.62%	-30.43%	-	-
Horiz. %	312.61%	376.09%	192.17%	72.61%	73.48%	69.57%	100.00%	-
P/NAPS	0.64	0.81	1.27	1.15	0.90	0.99	0.78	-3.24%
YoY %	-20.99%	-36.22%	10.43%	27.78%	-9.09%	26.92%	-	-
Horiz. %	82.05%	103.85%	162.82%	147.44%	115.38%	126.92%	100.00%	-

	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	30/04/03	CAGR
Price Multiplier on Announcement Date
Date	24/06/09	25/06/08	27/06/07	27/06/06	29/06/05	28/06/04	26/06/03	-
Price	4.80	5.33	6.00	4.26	3.50	3.38	3.30	-
P/RPS	18.06	11.96	26.50	23.84	20.04	26.22	56.39	-17.27%
YoY %	51.00%	-54.87%	11.16%	18.96%	-23.57%	-53.50%	-	-
Horiz. %	32.03%	21.21%	46.99%	42.28%	35.54%	46.50%	100.00%	-
P/EPS	42.25	36.04	62.96	98.47	35.11	77.52	60.64	-5.83%
YoY %	17.23%	-42.76%	-36.06%	180.46%	-54.71%	27.84%	-	-
Horiz. %	69.67%	59.43%	103.83%	162.38%	57.90%	127.84%	100.00%	-
EY	2.37	2.77	1.59	1.02	2.85	1.29	1.65	6.21%
YoY %	-14.44%	74.21%	55.88%	-64.21%	120.93%	-21.82%	-	-
Horiz. %	143.64%	167.88%	96.36%	61.82%	172.73%	78.18%	100.00%	-
DY	6.25	8.44	4.17	1.88	1.71	1.78	2.12	19.72%
YoY %	-25.95%	102.40%	121.81%	9.94%	-3.93%	-16.04%	-	-
Horiz. %	294.81%	398.11%	196.70%	88.68%	80.66%	83.96%	100.00%	-
P/NAPS	0.73	0.83	1.35	1.02	0.89	0.90	0.85	-2.50%
YoY %	-12.05%	-38.52%	32.35%	14.61%	-1.11%	5.88%	-	-
Horiz. %	85.88%	97.65%	158.82%	120.00%	104.71%	105.88%	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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-13 15:00:00

EMA 5

Hourly

SELL

2024-05-13 11:30:00

EMA 5

30 Mins

SELL

2024-05-13 08:00:00

EMA 5

Daily

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

SENDAI

EVERSENDAI CORPORATION BERHAD

373

PTRANS

PERAK TRANSIT BERHAD

334

GENTING

GENTING BHD

332

MPI

MALAYSIAN PACIFIC INDUSTRIES

329

HLIND

HONG LEONG INDUSTRIES BHD

319

YTLPOWR

YTL POWER INTERNATIONAL BHD

268

GENM

GENTING MALAYSIA BERHAD

259

TOPGLOV

TOP GLOVE CORPORATION BHD

251

SAPNRG

SAPURA ENERGY BERHAD

224

Daily Stocks

HSI-CXG

0.21

-0.005

239,755,600

HSI-HUT

0.12

-0.025

170,893,700

MMAG

0.375

+0.175

163,078,300

INIX-OR

0.02

0.00

141,839,900

MYEG

0.995

+0.01

111,318,800

TWL

0.025

0.00

79,946,600

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.965

+0.015

73,810,000

SENDAI-WA

0.41

+0.085

71,895,300

SENDAI

0.715

+0.10

67,853,300

More active Stocks

MPI

32.08

+1.08

219,500

SBAGAN

6.66

+1.06

1,070,500

KLUANG

5.95

+0.64

399,000

ALLIANZ-PA

23.00

+0.60

100

2.30

+0.35

36,308,200

PTT

1.57

+0.34

3,331,000

CHGP

3.06

+0.29

2,367,300

HSI-CXM

1.03

+0.25

2,000

GENTING

4.76

+0.21

17,904,300

IDEAL

3.60

+0.20

100

More gainer Stocks

HSI-HU8

0.13

-0.32

3,000

AJI

18.90

-0.20

657,300

ORIENT

6.97

-0.18

1,220,900

FBMKLCI-HM5

0.18

-0.17

400

PETDAG

21.34

-0.12

396,800

PARAGON

3.40

-0.12

194,100

KUAISHO-C17

0.08

-0.12

58,800

CTOS-C11

0.04

-0.11

1,000,000

HSTECH-HY

0.055

-0.105

200

KLK

22.56

-0.10

674,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More