[UMCCA] QoQ Annualized Quarter Result on 31-Jan-2009 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
24-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -19.6%
YoY- -26.89%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 172,466 167,964 192,652 209,402 249,400 282,508 222,186 -15.49%
PBT 84,184 70,916 91,837 97,614 122,308 143,428 118,111 -20.15%
Tax -18,230 -15,552 -20,497 -22,788 -29,238 -33,448 -21,534 -10.48%
NP 65,954 55,364 71,340 74,826 93,070 109,980 96,577 -22.39%
-
NP to SH 65,954 55,364 71,340 74,826 93,070 109,980 96,577 -22.39%
-
Tax Rate 21.65% 21.93% 22.32% 23.35% 23.91% 23.32% 18.23% -
Total Cost 106,512 112,600 121,312 134,576 156,330 172,528 125,609 -10.38%
-
Net Worth 804,125 893,487 879,020 864,312 864,240 891,041 862,988 -4.58%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 17,878 - 53,598 17,866 26,798 - 73,702 -61.00%
Div Payout % 27.11% - 75.13% 23.88% 28.79% - 76.31% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 804,125 893,487 879,020 864,312 864,240 891,041 862,988 -4.58%
NOSH 134,020 133,956 133,996 134,001 133,990 133,991 134,004 0.00%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 38.24% 32.96% 37.03% 35.73% 37.32% 38.93% 43.47% -
ROE 8.20% 6.20% 8.12% 8.66% 10.77% 12.34% 11.19% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 128.69 125.39 143.77 156.27 186.13 210.84 165.80 -15.50%
EPS 32.82 41.32 53.24 55.84 69.46 82.08 72.07 -40.72%
DPS 13.34 0.00 40.00 13.33 20.00 0.00 55.00 -61.00%
NAPS 6.00 6.67 6.56 6.45 6.45 6.65 6.44 -4.59%
Adjusted Per Share Value based on latest NOSH - 134,055
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 82.22 80.07 91.84 99.83 118.89 134.68 105.92 -15.49%
EPS 31.44 26.39 34.01 35.67 44.37 52.43 46.04 -22.39%
DPS 8.52 0.00 25.55 8.52 12.78 0.00 35.14 -61.01%
NAPS 3.8334 4.2594 4.1904 4.1203 4.12 4.2477 4.114 -4.58%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 5.33 5.50 4.17 3.80 3.40 7.30 5.20 -
P/RPS 4.14 4.39 2.90 2.43 1.83 3.46 3.14 20.17%
P/EPS 10.83 13.31 7.83 6.81 4.89 8.89 7.22 30.94%
EY 9.23 7.51 12.77 14.69 20.43 11.24 13.86 -23.68%
DY 2.50 0.00 9.59 3.51 5.88 0.00 10.58 -61.67%
P/NAPS 0.89 0.82 0.64 0.59 0.53 1.10 0.81 6.46%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 14/12/09 15/09/09 24/06/09 24/03/09 16/12/08 10/09/08 25/06/08 -
Price 5.33 5.34 4.80 3.90 3.80 4.13 5.33 -
P/RPS 4.14 4.26 3.34 2.50 2.04 1.96 3.21 18.43%
P/EPS 10.83 12.92 9.02 6.98 5.47 5.03 7.40 28.81%
EY 9.23 7.74 11.09 14.32 18.28 19.87 13.52 -22.41%
DY 2.50 0.00 8.33 3.42 5.26 0.00 10.32 -61.03%
P/NAPS 0.89 0.80 0.73 0.60 0.59 0.62 0.83 4.74%

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