[UMCCA] YoY Quarter Result on 31-Jan-2004 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
29-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- -33.2%
YoY- -38.79%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 38,655 26,810 29,614 6,991 6,581 5,133 3,711 47.75%
PBT 23,549 4,649 9,009 4,236 5,568 641 7,730 20.39%
Tax -3,468 -922 -2,279 -1,449 -1,015 -641 -2,918 2.91%
NP 20,081 3,727 6,730 2,787 4,553 0 4,812 26.87%
-
NP to SH 20,081 3,727 6,730 2,787 4,553 -755 4,812 26.87%
-
Tax Rate 14.73% 19.83% 25.30% 34.21% 18.23% 100.00% 37.75% -
Total Cost 18,574 23,083 22,884 4,204 2,028 5,133 -1,101 -
-
Net Worth 581,397 552,369 517,486 513,811 494,776 484,604 403,333 6.28%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 581,397 552,369 517,486 513,811 494,776 484,604 403,333 6.28%
NOSH 133,962 134,070 134,063 132,085 131,589 87,790 87,490 7.35%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 51.95% 13.90% 22.73% 39.87% 69.18% 0.00% 129.67% -
ROE 3.45% 0.67% 1.30% 0.54% 0.92% -0.16% 1.19% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 28.86 20.00 22.09 5.29 5.00 5.85 4.24 37.64%
EPS 14.99 2.78 5.02 2.11 3.46 -0.86 5.50 18.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.34 4.12 3.86 3.89 3.76 5.52 4.61 -1.00%
Adjusted Per Share Value based on latest NOSH - 132,085
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 18.43 12.78 14.12 3.33 3.14 2.45 1.77 47.74%
EPS 9.57 1.78 3.21 1.33 2.17 -0.36 2.29 26.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7713 2.633 2.4667 2.4492 2.3584 2.31 1.9226 6.28%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 31/01/06 31/01/05 30/01/04 31/01/03 - - -
Price 4.62 4.38 3.70 3.72 3.06 0.00 0.00 -
P/RPS 16.01 21.90 16.75 70.28 61.19 0.00 0.00 -
P/EPS 30.82 157.56 73.71 176.30 88.44 0.00 0.00 -
EY 3.24 0.63 1.36 0.57 1.13 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.06 0.96 0.96 0.81 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 26/03/07 29/03/06 30/03/05 29/03/04 20/03/03 28/03/02 29/03/01 -
Price 4.86 4.32 3.62 4.06 3.10 4.72 0.00 -
P/RPS 16.84 21.60 16.39 76.71 61.99 80.73 0.00 -
P/EPS 32.42 155.40 72.11 192.42 89.60 -548.84 0.00 -
EY 3.08 0.64 1.39 0.52 1.12 -0.18 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.05 0.94 1.04 0.82 0.86 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