[UMCCA] YoY Quarter Result on 30-Apr-2007 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
27-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- -36.4%
YoY- 120.3%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 48,860 35,600 59,717 30,340 23,945 23,409 17,054 19.16%
PBT 18,978 18,626 25,564 15,821 6,762 6,395 8,078 15.29%
Tax -4,723 -3,406 -5,749 -3,050 -965 6,970 -2,311 12.64%
NP 14,255 15,220 19,815 12,771 5,797 13,365 5,767 16.27%
-
NP to SH 14,255 15,220 19,815 12,771 5,797 13,365 5,767 16.27%
-
Tax Rate 24.89% 18.29% 22.49% 19.28% 14.27% -108.99% 28.61% -
Total Cost 34,605 20,380 39,902 17,569 18,148 10,044 11,287 20.51%
-
Net Worth 803,666 878,901 862,803 596,337 557,420 526,824 498,660 8.27%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 22,328 40,193 60,289 33,502 10,719 8,043 7,936 18.80%
Div Payout % 156.64% 264.08% 304.26% 262.33% 184.92% 60.18% 137.61% -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 803,666 878,901 862,803 596,337 557,420 526,824 498,660 8.27%
NOSH 133,944 133,978 133,975 134,008 133,995 134,052 132,270 0.20%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 29.18% 42.75% 33.18% 42.09% 24.21% 57.09% 33.82% -
ROE 1.77% 1.73% 2.30% 2.14% 1.04% 2.54% 1.16% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 36.48 26.57 44.57 22.64 17.87 17.46 12.89 18.92%
EPS 7.09 11.36 14.79 9.53 4.33 9.97 4.36 8.43%
DPS 16.67 30.00 45.00 25.00 8.00 6.00 6.00 18.55%
NAPS 6.00 6.56 6.44 4.45 4.16 3.93 3.77 8.04%
Adjusted Per Share Value based on latest NOSH - 134,008
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 23.29 16.97 28.47 14.46 11.41 11.16 8.13 19.16%
EPS 6.79 7.25 9.45 6.09 2.76 6.37 2.75 16.25%
DPS 10.64 19.16 28.74 15.97 5.11 3.83 3.78 18.81%
NAPS 3.8308 4.1894 4.1127 2.8425 2.657 2.5112 2.377 8.27%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 5.24 4.17 5.20 5.65 4.78 3.54 3.74 -
P/RPS 14.36 15.69 11.67 24.96 26.75 20.27 29.01 -11.05%
P/EPS 49.24 36.71 35.16 59.29 110.49 35.51 85.78 -8.83%
EY 2.03 2.72 2.84 1.69 0.91 2.82 1.17 9.61%
DY 3.18 7.19 8.65 4.42 1.67 1.69 1.60 12.12%
P/NAPS 0.87 0.64 0.81 1.27 1.15 0.90 0.99 -2.12%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 14/06/10 24/06/09 25/06/08 27/06/07 27/06/06 29/06/05 28/06/04 -
Price 5.28 4.80 5.33 6.00 4.26 3.50 3.38 -
P/RPS 14.47 18.06 11.96 26.50 23.84 20.04 26.22 -9.42%
P/EPS 49.61 42.25 36.04 62.96 98.47 35.11 77.52 -7.16%
EY 2.02 2.37 2.77 1.59 1.02 2.85 1.29 7.75%
DY 3.16 6.25 8.44 4.17 1.88 1.71 1.78 10.03%
P/NAPS 0.88 0.73 0.83 1.35 1.02 0.89 0.90 -0.37%

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