[UMCCA] YoY Quarter Result on 31-Jan-2007 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
26-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- 61.06%
YoY- 438.8%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 43,434 32,352 50,727 38,655 26,810 29,614 6,991 35.54%
PBT 20,607 12,057 36,619 23,549 4,649 9,009 4,236 30.13%
Tax -4,534 -2,472 -4,689 -3,468 -922 -2,279 -1,449 20.91%
NP 16,073 9,585 31,930 20,081 3,727 6,730 2,787 33.87%
-
NP to SH 16,073 9,585 31,930 20,081 3,727 6,730 2,787 33.87%
-
Tax Rate 22.00% 20.50% 12.80% 14.73% 19.83% 25.30% 34.21% -
Total Cost 27,361 22,767 18,797 18,574 23,083 22,884 4,204 36.60%
-
Net Worth 804,098 864,660 637,796 581,397 552,369 517,486 513,811 7.74%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 804,098 864,660 637,796 581,397 552,369 517,486 513,811 7.74%
NOSH 134,016 134,055 133,990 133,962 134,070 134,063 132,085 0.24%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 37.01% 29.63% 62.94% 51.95% 13.90% 22.73% 39.87% -
ROE 2.00% 1.11% 5.01% 3.45% 0.67% 1.30% 0.54% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 32.41 24.13 37.86 28.86 20.00 22.09 5.29 35.23%
EPS 8.00 7.15 23.83 14.99 2.78 5.02 2.11 24.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.00 6.45 4.76 4.34 4.12 3.86 3.89 7.48%
Adjusted Per Share Value based on latest NOSH - 133,962
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 20.70 15.42 24.18 18.43 12.78 14.12 3.33 35.56%
EPS 7.66 4.57 15.22 9.57 1.78 3.21 1.33 33.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8329 4.1216 3.0402 2.7713 2.633 2.4667 2.4492 7.74%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 31/01/05 30/01/04 -
Price 5.08 3.80 5.20 4.62 4.38 3.70 3.72 -
P/RPS 15.67 15.75 13.74 16.01 21.90 16.75 70.28 -22.11%
P/EPS 42.36 53.15 21.82 30.82 157.56 73.71 176.30 -21.13%
EY 2.36 1.88 4.58 3.24 0.63 1.36 0.57 26.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.59 1.09 1.06 1.06 0.96 0.96 -2.00%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 30/03/10 24/03/09 26/03/08 26/03/07 29/03/06 30/03/05 29/03/04 -
Price 5.20 3.90 4.90 4.86 4.32 3.62 4.06 -
P/RPS 16.04 16.16 12.94 16.84 21.60 16.39 76.71 -22.94%
P/EPS 43.36 54.55 20.56 32.42 155.40 72.11 192.42 -21.97%
EY 2.31 1.83 4.86 3.08 0.64 1.39 0.52 28.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.60 1.03 1.12 1.05 0.94 1.04 -2.92%

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