[UMCCA] QoQ Cumulative Quarter Result on 31-Jul-2008 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
10-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- -71.53%
YoY- 60.84%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 192,652 157,052 124,700 70,627 222,186 162,469 111,742 43.82%
PBT 91,837 73,211 61,154 35,857 118,111 92,547 55,928 39.22%
Tax -20,497 -17,091 -14,619 -8,362 -21,534 -15,785 -11,096 50.60%
NP 71,340 56,120 46,535 27,495 96,577 76,762 44,832 36.33%
-
NP to SH 71,340 56,120 46,535 27,495 96,577 76,762 44,832 36.33%
-
Tax Rate 22.32% 23.34% 23.91% 23.32% 18.23% 17.06% 19.84% -
Total Cost 121,312 100,932 78,165 43,132 125,609 85,707 66,910 48.74%
-
Net Worth 879,020 864,312 864,240 891,041 862,988 637,896 616,339 26.73%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 53,598 13,400 13,399 - 73,702 13,401 13,398 152.21%
Div Payout % 75.13% 23.88% 28.79% - 76.31% 17.46% 29.89% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 879,020 864,312 864,240 891,041 862,988 637,896 616,339 26.73%
NOSH 133,996 134,001 133,990 133,991 134,004 134,011 133,986 0.00%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 37.03% 35.73% 37.32% 38.93% 43.47% 47.25% 40.12% -
ROE 8.12% 6.49% 5.38% 3.09% 11.19% 12.03% 7.27% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 143.77 117.20 93.07 52.71 165.80 121.23 83.40 43.81%
EPS 53.24 41.88 34.73 20.52 72.07 57.28 33.46 36.33%
DPS 40.00 10.00 10.00 0.00 55.00 10.00 10.00 152.19%
NAPS 6.56 6.45 6.45 6.65 6.44 4.76 4.60 26.72%
Adjusted Per Share Value based on latest NOSH - 133,991
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 91.84 74.87 59.45 33.67 105.92 77.45 53.27 43.82%
EPS 34.01 26.75 22.18 13.11 46.04 36.59 21.37 36.35%
DPS 25.55 6.39 6.39 0.00 35.14 6.39 6.39 152.13%
NAPS 4.1904 4.1203 4.12 4.2477 4.114 3.0409 2.9382 26.72%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 4.17 3.80 3.40 7.30 5.20 5.20 6.75 -
P/RPS 2.90 3.24 3.65 13.85 3.14 4.29 8.09 -49.56%
P/EPS 7.83 9.07 9.79 35.58 7.22 9.08 20.17 -46.81%
EY 12.77 11.02 10.21 2.81 13.86 11.02 4.96 87.95%
DY 9.59 2.63 2.94 0.00 10.58 1.92 1.48 247.96%
P/NAPS 0.64 0.59 0.53 1.10 0.81 1.09 1.47 -42.58%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 24/06/09 24/03/09 16/12/08 10/09/08 25/06/08 26/03/08 17/12/07 -
Price 4.80 3.90 3.80 4.13 5.33 4.90 7.00 -
P/RPS 3.34 3.33 4.08 7.84 3.21 4.04 8.39 -45.91%
P/EPS 9.02 9.31 10.94 20.13 7.40 8.55 20.92 -42.95%
EY 11.09 10.74 9.14 4.97 13.52 11.69 4.78 75.34%
DY 8.33 2.56 2.63 0.00 10.32 2.04 1.43 224.09%
P/NAPS 0.73 0.60 0.59 0.62 0.83 1.03 1.52 -38.70%

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