[UMCCA] QoQ Annualized Quarter Result on 31-Jul-2009 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
15-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- -22.39%
YoY- -49.66%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 178,527 172,889 172,466 167,964 192,652 209,402 249,400 -20.02%
PBT 81,677 83,598 84,184 70,916 91,837 97,614 122,308 -23.65%
Tax -18,372 -18,198 -18,230 -15,552 -20,497 -22,788 -29,238 -26.70%
NP 63,305 65,400 65,954 55,364 71,340 74,826 93,070 -22.71%
-
NP to SH 63,305 65,400 65,954 55,364 71,340 74,826 93,070 -22.71%
-
Tax Rate 22.49% 21.77% 21.65% 21.93% 22.32% 23.35% 23.91% -
Total Cost 115,222 107,489 106,512 112,600 121,312 134,576 156,330 -18.45%
-
Net Worth 627,131 804,116 804,125 893,487 879,020 864,312 864,240 -19.29%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 31,262 11,918 17,878 - 53,598 17,866 26,798 10.84%
Div Payout % 49.38% 18.22% 27.11% - 75.13% 23.88% 28.79% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 627,131 804,116 804,125 893,487 879,020 864,312 864,240 -19.29%
NOSH 134,002 134,019 134,020 133,956 133,996 134,001 133,990 0.00%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 35.46% 37.83% 38.24% 32.96% 37.03% 35.73% 37.32% -
ROE 10.09% 8.13% 8.20% 6.20% 8.12% 8.66% 10.77% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 133.23 129.00 128.69 125.39 143.77 156.27 186.13 -20.03%
EPS 31.49 32.53 32.82 41.32 53.24 55.84 69.46 -41.07%
DPS 23.33 8.89 13.34 0.00 40.00 13.33 20.00 10.84%
NAPS 4.68 6.00 6.00 6.67 6.56 6.45 6.45 -19.30%
Adjusted Per Share Value based on latest NOSH - 133,956
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 85.11 82.42 82.22 80.07 91.84 99.83 118.89 -20.02%
EPS 30.18 31.18 31.44 26.39 34.01 35.67 44.37 -22.71%
DPS 14.90 5.68 8.52 0.00 25.55 8.52 12.78 10.80%
NAPS 2.9896 3.8333 3.8334 4.2594 4.1904 4.1203 4.12 -19.29%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 5.24 5.08 5.33 5.50 4.17 3.80 3.40 -
P/RPS 3.93 3.94 4.14 4.39 2.90 2.43 1.83 66.68%
P/EPS 11.09 10.41 10.83 13.31 7.83 6.81 4.89 72.87%
EY 9.02 9.61 9.23 7.51 12.77 14.69 20.43 -42.10%
DY 4.45 1.75 2.50 0.00 9.59 3.51 5.88 -16.99%
P/NAPS 1.12 0.85 0.89 0.82 0.64 0.59 0.53 64.90%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 14/06/10 30/03/10 14/12/09 15/09/09 24/06/09 24/03/09 16/12/08 -
Price 5.28 5.20 5.33 5.34 4.80 3.90 3.80 -
P/RPS 3.96 4.03 4.14 4.26 3.34 2.50 2.04 55.80%
P/EPS 11.18 10.66 10.83 12.92 9.02 6.98 5.47 61.26%
EY 8.95 9.38 9.23 7.74 11.09 14.32 18.28 -37.96%
DY 4.42 1.71 2.50 0.00 8.33 3.42 5.26 -10.98%
P/NAPS 1.13 0.87 0.89 0.80 0.73 0.60 0.59 54.40%

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