[UMCCA] YoY TTM Result on 31-Jul-2005 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
21-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- -2.28%
YoY- 72.08%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 246,200 150,326 111,722 105,191 53,366 27,401 19,088 53.08%
PBT 131,743 76,930 30,660 32,273 26,196 27,794 16,307 41.60%
Tax -24,766 -14,515 -5,554 536 -7,130 -6,551 -6,155 26.08%
NP 106,977 62,415 25,106 32,809 19,066 21,243 10,152 48.01%
-
NP to SH 106,977 62,415 25,106 32,809 19,066 21,243 10,152 48.01%
-
Tax Rate 18.80% 18.87% 18.11% -1.66% 27.22% 23.57% 37.74% -
Total Cost 139,223 87,911 86,616 72,382 34,300 6,158 8,936 57.97%
-
Net Worth 891,041 612,258 563,107 531,867 512,025 517,300 437,958 12.55%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div 73,688 41,545 17,416 14,742 13,217 11,854 10,581 38.14%
Div Payout % 68.88% 66.56% 69.37% 44.93% 69.32% 55.80% 104.23% -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 891,041 612,258 563,107 531,867 512,025 517,300 437,958 12.55%
NOSH 133,991 133,973 134,073 133,971 134,038 131,964 87,591 7.33%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 43.45% 41.52% 22.47% 31.19% 35.73% 77.53% 53.19% -
ROE 12.01% 10.19% 4.46% 6.17% 3.72% 4.11% 2.32% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 183.74 112.21 83.33 78.52 39.81 20.76 21.79 42.62%
EPS 79.84 46.59 18.73 24.49 14.22 16.10 11.59 37.89%
DPS 55.00 31.00 13.00 11.00 10.00 8.98 12.00 28.85%
NAPS 6.65 4.57 4.20 3.97 3.82 3.92 5.00 4.86%
Adjusted Per Share Value based on latest NOSH - 133,971
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 117.37 71.66 53.26 50.15 25.44 13.06 9.10 53.07%
EPS 51.00 29.75 11.97 15.64 9.09 10.13 4.84 48.01%
DPS 35.13 19.81 8.30 7.03 6.30 5.65 5.04 38.16%
NAPS 4.2477 2.9187 2.6844 2.5355 2.4409 2.466 2.0878 12.55%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 7.30 6.00 4.40 3.68 3.52 3.52 4.84 -
P/RPS 3.97 5.35 5.28 4.69 8.84 16.95 22.21 -24.92%
P/EPS 9.14 12.88 23.50 15.03 24.75 21.87 41.76 -22.35%
EY 10.94 7.76 4.26 6.65 4.04 4.57 2.39 28.82%
DY 7.53 5.17 2.95 2.99 2.84 2.55 2.48 20.31%
P/NAPS 1.10 1.31 1.05 0.93 0.92 0.90 0.97 2.11%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 10/09/08 11/09/07 22/09/06 21/09/05 22/09/04 18/09/03 19/09/02 -
Price 4.13 5.90 4.54 3.74 3.62 3.54 4.82 -
P/RPS 2.25 5.26 5.45 4.76 9.09 17.05 22.12 -31.65%
P/EPS 5.17 12.66 24.24 15.27 25.45 21.99 41.59 -29.33%
EY 19.33 7.90 4.12 6.55 3.93 4.55 2.40 41.53%
DY 13.32 5.25 2.86 2.94 2.76 2.54 2.49 32.21%
P/NAPS 0.62 1.29 1.08 0.94 0.95 0.90 0.96 -7.02%

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