[UMCCA] YoY Quarter Result on 31-Oct-2003 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
18-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- -37.27%
YoY- 45.37%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 34,718 35,035 23,950 6,282 5,952 4,356 3,676 45.36%
PBT 15,335 10,878 9,739 5,608 4,174 4,248 15,812 -0.50%
Tax -2,867 -1,879 -2,598 -1,436 -1,304 -1,431 -5,269 -9.64%
NP 12,468 8,999 7,141 4,172 2,870 2,817 10,543 2.83%
-
NP to SH 12,468 8,999 7,141 4,172 2,870 2,817 10,543 2.83%
-
Tax Rate 18.70% 17.27% 26.68% 25.61% 31.24% 33.69% 33.32% -
Total Cost 22,250 26,036 16,809 2,110 3,082 1,539 -6,867 -
-
Net Worth 567,092 533,050 510,454 514,898 490,620 483,789 398,096 6.07%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 8,043 6,696 6,698 5,281 2,633 4,374 5,249 7.36%
Div Payout % 64.52% 74.42% 93.81% 126.58% 91.74% 155.28% 49.79% -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 567,092 533,050 510,454 514,898 490,620 483,789 398,096 6.07%
NOSH 134,064 133,932 133,977 132,025 87,767 87,484 87,493 7.36%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 35.91% 25.69% 29.82% 66.41% 48.22% 64.67% 286.81% -
ROE 2.20% 1.69% 1.40% 0.81% 0.58% 0.58% 2.65% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 25.90 26.16 17.88 4.76 6.78 4.98 4.20 35.39%
EPS 9.30 6.72 5.33 3.16 3.27 3.22 12.05 -4.22%
DPS 6.00 5.00 5.00 4.00 3.00 5.00 6.00 0.00%
NAPS 4.23 3.98 3.81 3.90 5.59 5.53 4.55 -1.20%
Adjusted Per Share Value based on latest NOSH - 132,025
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 16.55 16.70 11.42 2.99 2.84 2.08 1.75 45.39%
EPS 5.94 4.29 3.40 1.99 1.37 1.34 5.03 2.80%
DPS 3.83 3.19 3.19 2.52 1.26 2.09 2.50 7.36%
NAPS 2.7031 2.5409 2.4332 2.4544 2.3386 2.3061 1.8976 6.07%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 - - -
Price 4.48 3.90 3.48 3.90 3.16 0.00 0.00 -
P/RPS 17.30 14.91 19.47 81.96 46.60 0.00 0.00 -
P/EPS 48.17 58.04 65.29 123.42 96.64 0.00 0.00 -
EY 2.08 1.72 1.53 0.81 1.03 0.00 0.00 -
DY 1.34 1.28 1.44 1.03 0.95 0.00 0.00 -
P/NAPS 1.06 0.98 0.91 1.00 0.57 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 20/12/06 21/12/05 22/12/04 18/12/03 12/12/02 11/12/01 14/12/00 -
Price 4.42 3.96 3.78 3.52 3.18 0.00 0.00 -
P/RPS 17.07 15.14 21.15 73.98 46.89 0.00 0.00 -
P/EPS 47.53 58.94 70.92 111.39 97.25 0.00 0.00 -
EY 2.10 1.70 1.41 0.90 1.03 0.00 0.00 -
DY 1.36 1.26 1.32 1.14 0.94 0.00 0.00 -
P/NAPS 1.04 0.99 0.99 0.90 0.57 0.00 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