[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
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 165,267 216,769 192,809 123,250 113,472 93,657 28,141 34.28%
PBT 81,325 98,775 108,368 54,017 29,052 35,100 27,896 19.50%
Tax -17,055 -22,840 -18,835 -9,088 2,612 -9,122 -7,117 15.66%
NP 64,270 75,935 89,533 44,929 31,664 25,978 20,779 20.68%
-
NP to SH 64,270 75,935 89,533 44,929 31,664 25,978 20,779 20.68%
-
Tax Rate 20.97% 23.12% 17.38% 16.82% -8.99% 25.99% 25.51% -
Total Cost 100,997 140,834 103,276 78,321 81,808 67,679 7,362 54.66%
-
Net Worth 804,098 864,660 637,796 581,397 552,369 517,486 513,811 7.74%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div 49,129 73,688 46,901 18,763 14,739 14,635 14,502 22.52%
Div Payout % 76.44% 97.04% 52.38% 41.76% 46.55% 56.34% 69.79% -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 804,098 864,660 637,796 581,397 552,369 517,486 513,811 7.74%
NOSH 134,016 134,055 133,990 133,962 134,070 134,063 132,085 0.24%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 38.89% 35.03% 46.44% 36.45% 27.90% 27.74% 73.84% -
ROE 7.99% 8.78% 14.04% 7.73% 5.73% 5.02% 4.04% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 123.32 161.70 143.90 92.00 84.64 69.86 21.31 33.95%
EPS 47.96 56.64 66.82 33.54 23.62 19.38 15.73 20.39%
DPS 36.67 55.00 35.00 14.00 11.00 11.00 11.00 22.20%
NAPS 6.00 6.45 4.76 4.34 4.12 3.86 3.89 7.48%
Adjusted Per Share Value based on latest NOSH - 133,962
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 78.78 103.33 91.91 58.75 54.09 44.64 13.41 34.29%
EPS 30.64 36.20 42.68 21.42 15.09 12.38 9.90 20.69%
DPS 23.42 35.12 22.36 8.94 7.03 6.98 6.91 22.53%
NAPS 3.8329 4.1216 3.0402 2.7713 2.633 2.4667 2.4492 7.74%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
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%
P/EPS 10.59 6.71 7.78 13.78 18.55 19.09 23.65 -12.52%
EY 9.44 14.91 12.85 7.26 5.39 5.24 4.23 14.30%
DY 7.22 14.47 6.73 3.03 2.51 2.97 2.96 16.00%
P/NAPS 0.85 0.59 1.09 1.06 1.06 0.96 0.96 -2.00%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
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%
P/EPS 10.84 6.89 7.33 14.49 18.29 18.68 25.81 -13.45%
EY 9.22 14.52 13.64 6.90 5.47 5.35 3.87 15.55%
DY 7.05 14.10 7.14 2.88 2.55 3.04 2.71 17.25%
P/NAPS 0.87 0.60 1.03 1.12 1.05 0.94 1.04 -2.92%

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