[UMCCA] QoQ Cumulative Quarter Result on 31-Oct-2008 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
16-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Oct-2008 [#2]
Profit Trend
QoQ- 69.25%
YoY- 3.8%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 41,991 192,652 157,052 124,700 70,627 222,186 162,469 -59.45%
PBT 17,729 91,837 73,211 61,154 35,857 118,111 92,547 -66.80%
Tax -3,888 -20,497 -17,091 -14,619 -8,362 -21,534 -15,785 -60.74%
NP 13,841 71,340 56,120 46,535 27,495 96,577 76,762 -68.11%
-
NP to SH 13,841 71,340 56,120 46,535 27,495 96,577 76,762 -68.11%
-
Tax Rate 21.93% 22.32% 23.34% 23.91% 23.32% 18.23% 17.06% -
Total Cost 28,150 121,312 100,932 78,165 43,132 125,609 85,707 -52.42%
-
Net Worth 893,487 879,020 864,312 864,240 891,041 862,988 637,896 25.21%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - 53,598 13,400 13,399 - 73,702 13,401 -
Div Payout % - 75.13% 23.88% 28.79% - 76.31% 17.46% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 893,487 879,020 864,312 864,240 891,041 862,988 637,896 25.21%
NOSH 133,956 133,996 134,001 133,990 133,991 134,004 134,011 -0.02%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 32.96% 37.03% 35.73% 37.32% 38.93% 43.47% 47.25% -
ROE 1.55% 8.12% 6.49% 5.38% 3.09% 11.19% 12.03% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 31.35 143.77 117.20 93.07 52.71 165.80 121.23 -59.44%
EPS 10.33 53.24 41.88 34.73 20.52 72.07 57.28 -68.11%
DPS 0.00 40.00 10.00 10.00 0.00 55.00 10.00 -
NAPS 6.67 6.56 6.45 6.45 6.65 6.44 4.76 25.24%
Adjusted Per Share Value based on latest NOSH - 133,990
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 20.02 91.84 74.87 59.45 33.67 105.92 77.45 -59.45%
EPS 6.60 34.01 26.75 22.18 13.11 46.04 36.59 -68.10%
DPS 0.00 25.55 6.39 6.39 0.00 35.14 6.39 -
NAPS 4.2594 4.1904 4.1203 4.12 4.2477 4.114 3.0409 25.21%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 5.50 4.17 3.80 3.40 7.30 5.20 5.20 -
P/RPS 17.55 2.90 3.24 3.65 13.85 3.14 4.29 156.00%
P/EPS 53.23 7.83 9.07 9.79 35.58 7.22 9.08 225.47%
EY 1.88 12.77 11.02 10.21 2.81 13.86 11.02 -69.27%
DY 0.00 9.59 2.63 2.94 0.00 10.58 1.92 -
P/NAPS 0.82 0.64 0.59 0.53 1.10 0.81 1.09 -17.29%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 15/09/09 24/06/09 24/03/09 16/12/08 10/09/08 25/06/08 26/03/08 -
Price 5.34 4.80 3.90 3.80 4.13 5.33 4.90 -
P/RPS 17.04 3.34 3.33 4.08 7.84 3.21 4.04 161.28%
P/EPS 51.68 9.02 9.31 10.94 20.13 7.40 8.55 232.18%
EY 1.93 11.09 10.74 9.14 4.97 13.52 11.69 -69.93%
DY 0.00 8.33 2.56 2.63 0.00 10.32 2.04 -
P/NAPS 0.80 0.73 0.60 0.59 0.62 0.83 1.03 -15.51%

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