[UMCCA] YoY TTM Result on 31-Jul-2006 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
22-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- 4.19%
YoY- -23.48%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 164,016 246,200 150,326 111,722 105,191 53,366 27,401 34.71%
PBT 73,709 131,743 76,930 30,660 32,273 26,196 27,794 17.63%
Tax -16,023 -24,766 -14,515 -5,554 536 -7,130 -6,551 16.05%
NP 57,686 106,977 62,415 25,106 32,809 19,066 21,243 18.09%
-
NP to SH 57,686 106,977 62,415 25,106 32,809 19,066 21,243 18.09%
-
Tax Rate 21.74% 18.80% 18.87% 18.11% -1.66% 27.22% 23.57% -
Total Cost 106,330 139,223 87,911 86,616 72,382 34,300 6,158 60.69%
-
Net Worth 893,487 891,041 612,258 563,107 531,867 512,025 517,300 9.52%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div 53,592 73,688 41,545 17,416 14,742 13,217 11,854 28.56%
Div Payout % 92.90% 68.88% 66.56% 69.37% 44.93% 69.32% 55.80% -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 893,487 891,041 612,258 563,107 531,867 512,025 517,300 9.52%
NOSH 133,956 133,991 133,973 134,073 133,971 134,038 131,964 0.24%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 35.17% 43.45% 41.52% 22.47% 31.19% 35.73% 77.53% -
ROE 6.46% 12.01% 10.19% 4.46% 6.17% 3.72% 4.11% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 122.44 183.74 112.21 83.33 78.52 39.81 20.76 34.37%
EPS 43.06 79.84 46.59 18.73 24.49 14.22 16.10 17.79%
DPS 40.00 55.00 31.00 13.00 11.00 10.00 8.98 28.24%
NAPS 6.67 6.65 4.57 4.20 3.97 3.82 3.92 9.25%
Adjusted Per Share Value based on latest NOSH - 134,073
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 78.19 117.37 71.66 53.26 50.15 25.44 13.06 34.71%
EPS 27.50 51.00 29.75 11.97 15.64 9.09 10.13 18.09%
DPS 25.55 35.13 19.81 8.30 7.03 6.30 5.65 28.56%
NAPS 4.2594 4.2477 2.9187 2.6844 2.5355 2.4409 2.466 9.52%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 5.50 7.30 6.00 4.40 3.68 3.52 3.52 -
P/RPS 4.49 3.97 5.35 5.28 4.69 8.84 16.95 -19.84%
P/EPS 12.77 9.14 12.88 23.50 15.03 24.75 21.87 -8.56%
EY 7.83 10.94 7.76 4.26 6.65 4.04 4.57 9.38%
DY 7.27 7.53 5.17 2.95 2.99 2.84 2.55 19.05%
P/NAPS 0.82 1.10 1.31 1.05 0.93 0.92 0.90 -1.53%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 15/09/09 10/09/08 11/09/07 22/09/06 21/09/05 22/09/04 18/09/03 -
Price 5.34 4.13 5.90 4.54 3.74 3.62 3.54 -
P/RPS 4.36 2.25 5.26 5.45 4.76 9.09 17.05 -20.31%
P/EPS 12.40 5.17 12.66 24.24 15.27 25.45 21.99 -9.09%
EY 8.06 19.33 7.90 4.12 6.55 3.93 4.55 9.98%
DY 7.49 13.32 5.25 2.86 2.94 2.76 2.54 19.73%
P/NAPS 0.80 0.62 1.29 1.08 0.94 0.95 0.90 -1.94%

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