[UMCCA] YoY TTM Result on 30-Apr-2005 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
29-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
30-Apr-2005 [#4]
Profit Trend
QoQ- 29.25%
YoY- 73.28%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 222,186 129,645 114,008 100,012 37,486 25,635 17,257 53.03%
PBT 118,111 63,076 29,419 33,417 27,036 23,651 16,650 38.57%
Tax -21,534 -11,173 -5,323 159 -7,659 -5,713 -5,767 24.53%
NP 96,577 51,903 24,096 33,576 19,377 17,938 10,883 43.83%
-
NP to SH 96,577 51,903 24,096 33,576 19,377 17,938 10,883 43.83%
-
Tax Rate 18.23% 17.71% 18.09% -0.48% 28.33% 24.16% 34.64% -
Total Cost 125,609 77,742 89,912 66,436 18,109 7,697 6,374 64.27%
-
Net Worth 862,803 596,337 557,420 526,824 498,660 512,458 443,364 11.72%
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div 73,688 41,545 17,416 14,742 13,217 11,854 10,581 38.14%
Div Payout % 76.30% 80.05% 72.28% 43.91% 68.21% 66.09% 97.23% -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 862,803 596,337 557,420 526,824 498,660 512,458 443,364 11.72%
NOSH 133,975 134,008 133,995 134,052 132,270 131,737 88,672 7.11%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 43.47% 40.03% 21.14% 33.57% 51.69% 69.97% 63.06% -
ROE 11.19% 8.70% 4.32% 6.37% 3.89% 3.50% 2.45% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 165.84 96.74 85.08 74.61 28.34 19.46 19.46 42.87%
EPS 72.09 38.73 17.98 25.05 14.65 13.62 12.27 34.29%
DPS 55.00 31.00 13.00 11.00 10.00 9.00 12.00 28.85%
NAPS 6.44 4.45 4.16 3.93 3.77 3.89 5.00 4.30%
Adjusted Per Share Value based on latest NOSH - 134,052
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 105.91 61.80 54.34 47.67 17.87 12.22 8.23 53.02%
EPS 46.04 24.74 11.49 16.00 9.24 8.55 5.19 43.83%
DPS 35.12 19.80 8.30 7.03 6.30 5.65 5.04 38.16%
NAPS 4.1127 2.8425 2.657 2.5112 2.377 2.4427 2.1134 11.72%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 -
Price 5.20 5.65 4.78 3.54 3.74 3.04 4.94 -
P/RPS 3.14 5.84 5.62 4.74 13.20 15.62 25.38 -29.38%
P/EPS 7.21 14.59 26.58 14.13 25.53 22.33 40.25 -24.89%
EY 13.86 6.86 3.76 7.08 3.92 4.48 2.48 33.17%
DY 10.58 5.49 2.72 3.11 2.67 2.96 2.43 27.75%
P/NAPS 0.81 1.27 1.15 0.90 0.99 0.78 0.99 -3.28%
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 25/06/08 27/06/07 27/06/06 29/06/05 28/06/04 26/06/03 27/06/02 -
Price 5.33 6.00 4.26 3.50 3.38 3.30 4.66 -
P/RPS 3.21 6.20 5.01 4.69 11.93 16.96 23.94 -28.43%
P/EPS 7.39 15.49 23.69 13.97 23.07 24.24 37.97 -23.85%
EY 13.52 6.46 4.22 7.16 4.33 4.13 2.63 31.33%
DY 10.32 5.17 3.05 3.14 2.96 2.73 2.58 25.96%
P/NAPS 0.83 1.35 1.02 0.89 0.90 0.85 0.93 -1.87%

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