[UMCCA] YoY Quarter Result on 31-Jan-2005 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
30-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- -5.76%
YoY- 141.48%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 50,727 38,655 26,810 29,614 6,991 6,581 5,133 46.46%
PBT 36,619 23,549 4,649 9,009 4,236 5,568 641 96.18%
Tax -4,689 -3,468 -922 -2,279 -1,449 -1,015 -641 39.30%
NP 31,930 20,081 3,727 6,730 2,787 4,553 0 -
-
NP to SH 31,930 20,081 3,727 6,730 2,787 4,553 -755 -
-
Tax Rate 12.80% 14.73% 19.83% 25.30% 34.21% 18.23% 100.00% -
Total Cost 18,797 18,574 23,083 22,884 4,204 2,028 5,133 24.13%
-
Net Worth 637,796 581,397 552,369 517,486 513,811 494,776 484,604 4.68%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 637,796 581,397 552,369 517,486 513,811 494,776 484,604 4.68%
NOSH 133,990 133,962 134,070 134,063 132,085 131,589 87,790 7.29%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 62.94% 51.95% 13.90% 22.73% 39.87% 69.18% 0.00% -
ROE 5.01% 3.45% 0.67% 1.30% 0.54% 0.92% -0.16% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 37.86 28.86 20.00 22.09 5.29 5.00 5.85 36.49%
EPS 23.83 14.99 2.78 5.02 2.11 3.46 -0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.76 4.34 4.12 3.86 3.89 3.76 5.52 -2.43%
Adjusted Per Share Value based on latest NOSH - 134,063
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 24.18 18.43 12.78 14.12 3.33 3.14 2.45 46.43%
EPS 15.22 9.57 1.78 3.21 1.33 2.17 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0405 2.7716 2.6332 2.4669 2.4494 2.3587 2.3102 4.68%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 31/01/06 31/01/05 30/01/04 31/01/03 - -
Price 5.20 4.62 4.38 3.70 3.72 3.06 0.00 -
P/RPS 13.74 16.01 21.90 16.75 70.28 61.19 0.00 -
P/EPS 21.82 30.82 157.56 73.71 176.30 88.44 0.00 -
EY 4.58 3.24 0.63 1.36 0.57 1.13 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.06 1.06 0.96 0.96 0.81 0.00 -
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 26/03/08 26/03/07 29/03/06 30/03/05 29/03/04 20/03/03 28/03/02 -
Price 4.90 4.86 4.32 3.62 4.06 3.10 4.72 -
P/RPS 12.94 16.84 21.60 16.39 76.71 61.99 80.73 -26.28%
P/EPS 20.56 32.42 155.40 72.11 192.42 89.60 -548.84 -
EY 4.86 3.08 0.64 1.39 0.52 1.12 -0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.12 1.05 0.94 1.04 0.82 0.86 3.05%

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