[UMCCA] YoY TTM Result on 31-Jul-2003 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
18-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- 18.42%
YoY- 109.25%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 111,722 105,191 53,366 27,401 19,088 13,692 17,415 36.29%
PBT 30,660 32,273 26,196 27,794 16,307 131,662 35,431 -2.38%
Tax -5,554 536 -7,130 -6,551 -6,155 -13,560 -4,061 5.35%
NP 25,106 32,809 19,066 21,243 10,152 118,102 31,370 -3.64%
-
NP to SH 25,106 32,809 19,066 21,243 10,152 118,102 31,370 -3.64%
-
Tax Rate 18.11% -1.66% 27.22% 23.57% 37.74% 10.30% 11.46% -
Total Cost 86,616 72,382 34,300 6,158 8,936 -104,410 -13,955 -
-
Net Worth 563,107 531,867 512,025 517,300 437,958 483,815 391,833 6.22%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div 17,416 14,742 13,217 11,854 10,581 35,003 11,360 7.37%
Div Payout % 69.37% 44.93% 69.32% 55.80% 104.23% 29.64% 36.21% -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 563,107 531,867 512,025 517,300 437,958 483,815 391,833 6.22%
NOSH 134,073 133,971 134,038 131,964 87,591 87,489 87,462 7.37%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 22.47% 31.19% 35.73% 77.53% 53.19% 862.56% 180.13% -
ROE 4.46% 6.17% 3.72% 4.11% 2.32% 24.41% 8.01% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 83.33 78.52 39.81 20.76 21.79 15.65 19.91 26.93%
EPS 18.73 24.49 14.22 16.10 11.59 134.99 35.87 -10.25%
DPS 13.00 11.00 10.00 8.98 12.00 40.00 13.00 0.00%
NAPS 4.20 3.97 3.82 3.92 5.00 5.53 4.48 -1.06%
Adjusted Per Share Value based on latest NOSH - 131,964
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 53.26 50.15 25.44 13.06 9.10 6.53 8.30 36.29%
EPS 11.97 15.64 9.09 10.13 4.84 56.30 14.95 -3.63%
DPS 8.30 7.03 6.30 5.65 5.04 16.69 5.42 7.35%
NAPS 2.6844 2.5355 2.4409 2.466 2.0878 2.3064 1.8679 6.22%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 - - -
Price 4.40 3.68 3.52 3.52 4.84 0.00 0.00 -
P/RPS 5.28 4.69 8.84 16.95 22.21 0.00 0.00 -
P/EPS 23.50 15.03 24.75 21.87 41.76 0.00 0.00 -
EY 4.26 6.65 4.04 4.57 2.39 0.00 0.00 -
DY 2.95 2.99 2.84 2.55 2.48 0.00 0.00 -
P/NAPS 1.05 0.93 0.92 0.90 0.97 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 22/09/06 21/09/05 22/09/04 18/09/03 19/09/02 20/09/01 20/09/00 -
Price 4.54 3.74 3.62 3.54 4.82 0.00 0.00 -
P/RPS 5.45 4.76 9.09 17.05 22.12 0.00 0.00 -
P/EPS 24.24 15.27 25.45 21.99 41.59 0.00 0.00 -
EY 4.12 6.55 3.93 4.55 2.40 0.00 0.00 -
DY 2.86 2.94 2.76 2.54 2.49 0.00 0.00 -
P/NAPS 1.08 0.94 0.95 0.90 0.96 0.00 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