[UMCCA] YoY TTM Result on 30-Apr-2007 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
27-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- 15.52%
YoY- 115.4%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 178,527 192,652 222,186 129,645 114,008 100,012 37,486 29.69%
PBT 81,677 91,837 118,111 63,076 29,419 33,417 27,036 20.22%
Tax -18,372 -20,497 -21,534 -11,173 -5,323 159 -7,659 15.69%
NP 63,305 71,340 96,577 51,903 24,096 33,576 19,377 21.80%
-
NP to SH 63,305 71,340 96,577 51,903 24,096 33,576 19,377 21.80%
-
Tax Rate 22.49% 22.32% 18.23% 17.71% 18.09% -0.48% 28.33% -
Total Cost 115,222 121,312 125,609 77,742 89,912 66,436 18,109 36.10%
-
Net Worth 803,666 878,901 862,803 596,337 557,420 526,824 498,660 8.27%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 31,264 53,592 73,688 41,545 17,416 14,742 13,217 15.42%
Div Payout % 49.39% 75.12% 76.30% 80.05% 72.28% 43.91% 68.21% -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 803,666 878,901 862,803 596,337 557,420 526,824 498,660 8.27%
NOSH 133,944 133,978 133,975 134,008 133,995 134,052 132,270 0.20%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 35.46% 37.03% 43.47% 40.03% 21.14% 33.57% 51.69% -
ROE 7.88% 8.12% 11.19% 8.70% 4.32% 6.37% 3.89% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 133.28 143.79 165.84 96.74 85.08 74.61 28.34 29.42%
EPS 47.26 53.25 72.09 38.73 17.98 25.05 14.65 21.54%
DPS 23.34 40.00 55.00 31.00 13.00 11.00 10.00 15.16%
NAPS 6.00 6.56 6.44 4.45 4.16 3.93 3.77 8.04%
Adjusted Per Share Value based on latest NOSH - 134,008
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 85.10 91.83 105.91 61.80 54.34 47.67 17.87 29.69%
EPS 30.18 34.01 46.04 24.74 11.49 16.00 9.24 21.79%
DPS 14.90 25.55 35.12 19.80 8.30 7.03 6.30 15.41%
NAPS 3.8308 4.1894 4.1127 2.8425 2.657 2.5112 2.377 8.27%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 5.24 4.17 5.20 5.65 4.78 3.54 3.74 -
P/RPS 3.93 2.90 3.14 5.84 5.62 4.74 13.20 -18.27%
P/EPS 11.09 7.83 7.21 14.59 26.58 14.13 25.53 -12.96%
EY 9.02 12.77 13.86 6.86 3.76 7.08 3.92 14.89%
DY 4.45 9.59 10.58 5.49 2.72 3.11 2.67 8.88%
P/NAPS 0.87 0.64 0.81 1.27 1.15 0.90 0.99 -2.12%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 14/06/10 24/06/09 25/06/08 27/06/07 27/06/06 29/06/05 28/06/04 -
Price 5.28 4.80 5.33 6.00 4.26 3.50 3.38 -
P/RPS 3.96 3.34 3.21 6.20 5.01 4.69 11.93 -16.78%
P/EPS 11.17 9.01 7.39 15.49 23.69 13.97 23.07 -11.38%
EY 8.95 11.09 13.52 6.46 4.22 7.16 4.33 12.85%
DY 4.42 8.33 10.32 5.17 3.05 3.14 2.96 6.90%
P/NAPS 0.88 0.73 0.83 1.35 1.02 0.89 0.90 -0.37%

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