[UMCCA] YoY TTM Result on 31-Oct-2005 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
21-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- 5.66%
YoY- 57.33%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 235,144 180,737 111,405 116,276 71,034 27,731 20,684 49.89%
PBT 123,337 95,298 35,117 33,412 30,327 29,228 16,233 40.16%
Tax -25,057 -17,614 -6,542 1,255 -8,292 -6,683 -6,028 26.77%
NP 98,280 77,684 28,575 34,667 22,035 22,545 10,205 45.81%
-
NP to SH 98,280 77,684 28,575 34,667 22,035 22,545 10,205 45.81%
-
Tax Rate 20.32% 18.48% 18.63% -3.76% 27.34% 22.87% 37.13% -
Total Cost 136,864 103,053 82,830 81,609 48,999 5,186 10,479 53.39%
-
Net Worth 864,236 616,377 567,092 533,050 510,454 514,898 438,837 11.94%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div 73,688 46,901 18,763 14,739 14,635 14,502 8,840 42.34%
Div Payout % 74.98% 60.37% 65.66% 42.52% 66.42% 64.33% 86.63% -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 864,236 616,377 567,092 533,050 510,454 514,898 438,837 11.94%
NOSH 133,990 133,995 134,064 133,932 133,977 132,025 87,767 7.29%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 41.80% 42.98% 25.65% 29.81% 31.02% 81.30% 49.34% -
ROE 11.37% 12.60% 5.04% 6.50% 4.32% 4.38% 2.33% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 175.49 134.88 83.10 86.82 53.02 21.00 23.57 39.69%
EPS 73.35 57.98 21.31 25.88 16.45 17.08 11.63 35.88%
DPS 55.00 35.00 14.00 11.00 11.00 11.00 10.00 32.82%
NAPS 6.45 4.60 4.23 3.98 3.81 3.90 5.00 4.33%
Adjusted Per Share Value based on latest NOSH - 133,932
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 112.10 86.16 53.11 55.43 33.86 13.22 9.86 49.89%
EPS 46.85 37.03 13.62 16.53 10.50 10.75 4.86 45.83%
DPS 35.13 22.36 8.94 7.03 6.98 6.91 4.21 42.37%
NAPS 4.1199 2.9384 2.7034 2.5411 2.4334 2.4546 2.092 11.94%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 3.40 6.75 4.48 3.90 3.48 3.90 3.16 -
P/RPS 1.94 5.00 5.39 4.49 6.56 18.57 13.41 -27.52%
P/EPS 4.64 11.64 21.02 15.07 21.16 22.84 27.18 -25.49%
EY 21.57 8.59 4.76 6.64 4.73 4.38 3.68 34.24%
DY 16.18 5.19 3.13 2.82 3.16 2.82 3.16 31.25%
P/NAPS 0.53 1.47 1.06 0.98 0.91 1.00 0.63 -2.83%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 16/12/08 17/12/07 20/12/06 21/12/05 22/12/04 18/12/03 12/12/02 -
Price 3.80 7.00 4.42 3.96 3.78 3.52 3.18 -
P/RPS 2.17 5.19 5.32 4.56 7.13 16.76 13.49 -26.23%
P/EPS 5.18 12.07 20.74 15.30 22.98 20.61 27.35 -24.19%
EY 19.30 8.28 4.82 6.54 4.35 4.85 3.66 31.89%
DY 14.47 5.00 3.17 2.78 2.91 3.13 3.14 28.97%
P/NAPS 0.59 1.52 1.04 0.99 0.99 0.90 0.64 -1.34%

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