[UMCCA] QoQ Annualized Quarter Result on 31-Oct-2009 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
14-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 19.13%
YoY- -29.14%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 172,968 178,527 172,889 172,466 167,964 192,652 209,402 -11.99%
PBT 84,292 81,677 83,598 84,184 70,916 91,837 97,614 -9.34%
Tax -19,220 -18,372 -18,198 -18,230 -15,552 -20,497 -22,788 -10.75%
NP 65,072 63,305 65,400 65,954 55,364 71,340 74,826 -8.91%
-
NP to SH 65,072 63,305 65,400 65,954 55,364 71,340 74,826 -8.91%
-
Tax Rate 22.80% 22.49% 21.77% 21.65% 21.93% 22.32% 23.35% -
Total Cost 107,896 115,222 107,489 106,512 112,600 121,312 134,576 -13.73%
-
Net Worth 1,042,545 627,131 804,116 804,125 893,487 879,020 864,312 13.35%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - 31,262 11,918 17,878 - 53,598 17,866 -
Div Payout % - 49.38% 18.22% 27.11% - 75.13% 23.88% -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 1,042,545 627,131 804,116 804,125 893,487 879,020 864,312 13.35%
NOSH 134,003 134,002 134,019 134,020 133,956 133,996 134,001 0.00%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 37.62% 35.46% 37.83% 38.24% 32.96% 37.03% 35.73% -
ROE 6.24% 10.09% 8.13% 8.20% 6.20% 8.12% 8.66% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 129.08 133.23 129.00 128.69 125.39 143.77 156.27 -11.99%
EPS 48.56 31.49 32.53 32.82 41.32 53.24 55.84 -8.91%
DPS 0.00 23.33 8.89 13.34 0.00 40.00 13.33 -
NAPS 7.78 4.68 6.00 6.00 6.67 6.56 6.45 13.35%
Adjusted Per Share Value based on latest NOSH - 133,975
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 82.46 85.11 82.42 82.22 80.07 91.84 99.83 -11.99%
EPS 31.02 30.18 31.18 31.44 26.39 34.01 35.67 -8.91%
DPS 0.00 14.90 5.68 8.52 0.00 25.55 8.52 -
NAPS 4.97 2.9896 3.8333 3.8334 4.2594 4.1904 4.1203 13.35%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 6.60 5.24 5.08 5.33 5.50 4.17 3.80 -
P/RPS 5.11 3.93 3.94 4.14 4.39 2.90 2.43 64.36%
P/EPS 13.59 11.09 10.41 10.83 13.31 7.83 6.81 58.70%
EY 7.36 9.02 9.61 9.23 7.51 12.77 14.69 -36.99%
DY 0.00 4.45 1.75 2.50 0.00 9.59 3.51 -
P/NAPS 0.85 1.12 0.85 0.89 0.82 0.64 0.59 27.64%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 27/09/10 14/06/10 30/03/10 14/12/09 15/09/09 24/06/09 24/03/09 -
Price 7.33 5.28 5.20 5.33 5.34 4.80 3.90 -
P/RPS 5.68 3.96 4.03 4.14 4.26 3.34 2.50 73.08%
P/EPS 15.09 11.18 10.66 10.83 12.92 9.02 6.98 67.43%
EY 6.62 8.95 9.38 9.23 7.74 11.09 14.32 -40.29%
DY 0.00 4.42 1.71 2.50 0.00 8.33 3.42 -
P/NAPS 0.94 1.13 0.87 0.89 0.80 0.73 0.60 35.00%

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