[UMCCA] YoY TTM Result on 31-Jan-2004 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
29-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- -7.83%
YoY- 33.95%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 123,250 113,472 93,657 28,141 22,132 15,794 16,215 40.19%
PBT 54,017 29,052 35,100 27,896 21,160 113,009 48,800 1.70%
Tax -9,088 2,612 -9,122 -7,117 -5,647 -8,200 -11,141 -3.33%
NP 44,929 31,664 25,978 20,779 15,513 104,809 37,659 2.98%
-
NP to SH 44,929 31,664 25,978 20,779 15,513 104,809 37,659 2.98%
-
Tax Rate 16.82% -8.99% 25.99% 25.51% 26.69% 7.26% 22.83% -
Total Cost 78,321 81,808 67,679 7,362 6,619 -89,015 -21,444 -
-
Net Worth 581,397 552,369 517,486 513,811 494,776 484,604 403,333 6.28%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 18,763 14,739 14,635 14,502 8,840 34,128 12,239 7.37%
Div Payout % 41.76% 46.55% 56.34% 69.79% 56.99% 32.56% 32.50% -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 581,397 552,369 517,486 513,811 494,776 484,604 403,333 6.28%
NOSH 133,962 134,070 134,063 132,085 131,589 87,790 87,490 7.35%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 36.45% 27.90% 27.74% 73.84% 70.09% 663.60% 232.25% -
ROE 7.73% 5.73% 5.02% 4.04% 3.14% 21.63% 9.34% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 92.00 84.64 69.86 21.31 16.82 17.99 18.53 30.59%
EPS 33.54 23.62 19.38 15.73 11.79 119.39 43.04 -4.06%
DPS 14.00 11.00 11.00 11.00 6.72 39.00 14.00 0.00%
NAPS 4.34 4.12 3.86 3.89 3.76 5.52 4.61 -1.00%
Adjusted Per Share Value based on latest NOSH - 132,085
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 58.75 54.09 44.64 13.41 10.55 7.53 7.73 40.19%
EPS 21.42 15.09 12.38 9.90 7.39 49.96 17.95 2.98%
DPS 8.94 7.03 6.98 6.91 4.21 16.27 5.83 7.38%
NAPS 2.7713 2.633 2.4667 2.4492 2.3584 2.31 1.9226 6.28%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 31/01/06 31/01/05 30/01/04 31/01/03 - - -
Price 4.62 4.38 3.70 3.72 3.06 0.00 0.00 -
P/RPS 5.02 5.18 5.30 17.46 18.19 0.00 0.00 -
P/EPS 13.78 18.55 19.09 23.65 25.96 0.00 0.00 -
EY 7.26 5.39 5.24 4.23 3.85 0.00 0.00 -
DY 3.03 2.51 2.97 2.96 2.20 0.00 0.00 -
P/NAPS 1.06 1.06 0.96 0.96 0.81 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 26/03/07 29/03/06 30/03/05 29/03/04 20/03/03 28/03/02 29/03/01 -
Price 4.86 4.32 3.62 4.06 3.10 4.72 0.00 -
P/RPS 5.28 5.10 5.18 19.06 18.43 26.24 0.00 -
P/EPS 14.49 18.29 18.68 25.81 26.30 3.95 0.00 -
EY 6.90 5.47 5.35 3.87 3.80 25.29 0.00 -
DY 2.88 2.55 3.04 2.71 2.17 8.26 0.00 -
P/NAPS 1.12 1.05 0.94 1.04 0.82 0.86 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