[UMCCA] YoY TTM 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- 57.23%

YoY- 41.89%

Quarter Report

UMB 3Q ended 31 Jan 2007 Results.xls

Latest QR

Upcoming QR

UMCCA's Result

UMCCA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
TTM Result
Revenue	165,267	216,769	192,809	123,250	113,472	93,657	28,141	34.28%
YoY %	-23.76%	12.43%	56.44%	8.62%	21.16%	232.81%	-	-
Horiz. %	587.28%	770.30%	685.15%	437.97%	403.23%	332.81%	100.00%	-
PBT	81,325	98,775	108,368	54,017	29,052	35,100	27,896	19.50%
YoY %	-17.67%	-8.85%	100.62%	85.93%	-17.23%	25.82%	-	-
Horiz. %	291.53%	354.08%	388.47%	193.64%	104.14%	125.82%	100.00%	-
Tax	-17,055	-22,840	-18,835	-9,088	2,612	-9,122	-7,117	15.66%
YoY %	25.33%	-21.26%	-107.25%	-447.93%	128.63%	-28.17%	-	-
Horiz. %	239.64%	320.92%	264.65%	127.69%	-36.70%	128.17%	100.00%	-
NP	64,270	75,935	89,533	44,929	31,664	25,978	20,779	20.68%
YoY %	-15.36%	-15.19%	99.28%	41.89%	21.89%	25.02%	-	-
Horiz. %	309.30%	365.44%	430.88%	216.22%	152.38%	125.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	64,270	75,935	89,533	44,929	31,664	25,978	20,779	20.68%
YoY %	-15.36%	-15.19%	99.28%	41.89%	21.89%	25.02%	-	-
Horiz. %	309.30%	365.44%	430.88%	216.22%	152.38%	125.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.97%	23.12%	17.38%	16.82%	-8.99%	25.99%	25.51%	-
YoY %	-9.30%	33.03%	3.33%	287.10%	-134.59%	1.88%	-	-
Horiz. %	82.20%	90.63%	68.13%	65.93%	-35.24%	101.88%	100.00%	-
Total Cost	100,997	140,834	103,276	78,321	81,808	67,679	7,362	54.66%
YoY %	-28.29%	36.37%	31.86%	-4.26%	20.88%	819.30%	-	-
Horiz. %	1,371.87%	1,912.99%	1,402.83%	1,063.85%	1,111.22%	919.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	804,098	864,660	637,796	581,397	552,369	517,486	513,811	7.74%
YoY %	-7.00%	35.57%	9.70%	5.26%	6.74%	0.72%	-	-
Horiz. %	156.50%	168.28%	124.13%	113.15%	107.50%	100.72%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Dividend
Div	49,129	73,688	46,901	18,763	14,739	14,635	14,502	22.52%
YoY %	-33.33%	57.11%	149.97%	27.30%	0.71%	0.92%	-	-
Horiz. %	338.77%	508.12%	323.41%	129.38%	101.63%	100.92%	100.00%	-
Div Payout %	76.44%	97.04%	52.38%	41.76%	46.55%	56.34%	69.79%	-
YoY %	-21.23%	85.26%	25.43%	-10.29%	-17.38%	-19.27%	-	-
Horiz. %	109.53%	139.05%	75.05%	59.84%	66.70%	80.73%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Equity
Net Worth	804,098	864,660	637,796	581,397	552,369	517,486	513,811	7.74%
YoY %	-7.00%	35.57%	9.70%	5.26%	6.74%	0.72%	-	-
Horiz. %	156.50%	168.28%	124.13%	113.15%	107.50%	100.72%	100.00%	-
NOSH	134,016	134,055	133,990	133,962	134,070	134,063	132,085	0.24%
YoY %	-0.03%	0.05%	0.02%	-0.08%	0.01%	1.50%	-	-
Horiz. %	101.46%	101.49%	101.44%	101.42%	101.50%	101.50%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Ratio Analysis
NP Margin	38.89%	35.03%	46.44%	36.45%	27.90%	27.74%	73.84%	-
YoY %	11.02%	-24.57%	27.41%	30.65%	0.58%	-62.43%	-	-
Horiz. %	52.67%	47.44%	62.89%	49.36%	37.78%	37.57%	100.00%	-
ROE	7.99%	8.78%	14.04%	7.73%	5.73%	5.02%	4.04%	-
YoY %	-9.00%	-37.46%	81.63%	34.90%	14.14%	24.26%	-	-
Horiz. %	197.77%	217.33%	347.52%	191.34%	141.83%	124.26%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Per Share
RPS	123.32	161.70	143.90	92.00	84.64	69.86	21.31	33.95%
YoY %	-23.74%	12.37%	56.41%	8.70%	21.16%	227.83%	-	-
Horiz. %	578.70%	758.80%	675.27%	431.72%	397.18%	327.83%	100.00%	-
EPS	47.96	56.64	66.82	33.54	23.62	19.38	15.73	20.39%
YoY %	-15.32%	-15.23%	99.22%	42.00%	21.88%	23.20%	-	-
Horiz. %	304.90%	360.08%	424.79%	213.22%	150.16%	123.20%	100.00%	-
DPS	36.67	55.00	35.00	14.00	11.00	11.00	11.00	22.20%
YoY %	-33.33%	57.14%	150.00%	27.27%	0.00%	0.00%	-	-
Horiz. %	333.36%	500.00%	318.18%	127.27%	100.00%	100.00%	100.00%	-
NAPS	6.00	6.45	4.76	4.34	4.12	3.86	3.89	7.48%
YoY %	-6.98%	35.50%	9.68%	5.34%	6.74%	-0.77%	-	-
Horiz. %	154.24%	165.81%	122.37%	111.57%	105.91%	99.23%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Adjusted Per Share Value based on latest NOSH - 133,962
RPS	78.79	103.34	91.91	58.76	54.09	44.65	13.42	34.27%
YoY %	-23.76%	12.44%	56.42%	8.63%	21.14%	232.71%	-	-
Horiz. %	587.11%	770.04%	684.87%	437.85%	403.06%	332.71%	100.00%	-
EPS	30.64	36.20	42.68	21.42	15.09	12.38	9.91	20.67%
YoY %	-15.36%	-15.18%	99.25%	41.95%	21.89%	24.92%	-	-
Horiz. %	309.18%	365.29%	430.68%	216.15%	152.27%	124.92%	100.00%	-
DPS	23.42	35.13	22.36	8.94	7.03	6.98	6.91	22.53%
YoY %	-33.33%	57.11%	150.11%	27.17%	0.72%	1.01%	-	-
Horiz. %	338.93%	508.39%	323.59%	129.38%	101.74%	101.01%	100.00%	-
NAPS	3.8333	4.122	3.0405	2.7716	2.6332	2.4669	2.4494	7.74%
YoY %	-7.00%	35.57%	9.70%	5.26%	6.74%	0.71%	-	-
Horiz. %	156.50%	168.29%	124.13%	113.15%	107.50%	100.71%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Price Multiplier on Financial Quarter End Date
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	4.12	2.35	3.61	5.02	5.18	5.30	17.46	-21.37%
YoY %	75.32%	-34.90%	-28.09%	-3.09%	-2.26%	-69.64%	-	-
Horiz. %	23.60%	13.46%	20.68%	28.75%	29.67%	30.36%	100.00%	-
P/EPS	10.59	6.71	7.78	13.78	18.55	19.09	23.65	-12.52%
YoY %	57.82%	-13.75%	-43.54%	-25.71%	-2.83%	-19.28%	-	-
Horiz. %	44.78%	28.37%	32.90%	58.27%	78.44%	80.72%	100.00%	-
EY	9.44	14.91	12.85	7.26	5.39	5.24	4.23	14.30%
YoY %	-36.69%	16.03%	77.00%	34.69%	2.86%	23.88%	-	-
Horiz. %	223.17%	352.48%	303.78%	171.63%	127.42%	123.88%	100.00%	-
DY	7.22	14.47	6.73	3.03	2.51	2.97	2.96	16.00%
YoY %	-50.10%	115.01%	122.11%	20.72%	-15.49%	0.34%	-	-
Horiz. %	243.92%	488.85%	227.36%	102.36%	84.80%	100.34%	100.00%	-
P/NAPS	0.85	0.59	1.09	1.06	1.06	0.96	0.96	-2.00%
YoY %	44.07%	-45.87%	2.83%	0.00%	10.42%	0.00%	-	-
Horiz. %	88.54%	61.46%	113.54%	110.42%	110.42%	100.00%	100.00%	-

	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	CAGR
Price Multiplier on Announcement Date
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	4.22	2.41	3.41	5.28	5.10	5.18	19.06	-22.20%
YoY %	75.10%	-29.33%	-35.42%	3.53%	-1.54%	-72.82%	-	-
Horiz. %	22.14%	12.64%	17.89%	27.70%	26.76%	27.18%	100.00%	-
P/EPS	10.84	6.89	7.33	14.49	18.29	18.68	25.81	-13.45%
YoY %	57.33%	-6.00%	-49.41%	-20.78%	-2.09%	-27.62%	-	-
Horiz. %	42.00%	26.70%	28.40%	56.14%	70.86%	72.38%	100.00%	-
EY	9.22	14.52	13.64	6.90	5.47	5.35	3.87	15.55%
YoY %	-36.50%	6.45%	97.68%	26.14%	2.24%	38.24%	-	-
Horiz. %	238.24%	375.19%	352.45%	178.29%	141.34%	138.24%	100.00%	-
DY	7.05	14.10	7.14	2.88	2.55	3.04	2.71	17.25%
YoY %	-50.00%	97.48%	147.92%	12.94%	-16.12%	12.18%	-	-
Horiz. %	260.15%	520.30%	263.47%	106.27%	94.10%	112.18%	100.00%	-
P/NAPS	0.87	0.60	1.03	1.12	1.05	0.94	1.04	-2.92%
YoY %	45.00%	-41.75%	-8.04%	6.67%	11.70%	-9.62%	-	-
Horiz. %	83.65%	57.69%	99.04%	107.69%	100.96%	90.38%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos