[UMCCA] QoQ Cumulative 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- 138.26%
YoY- -29.14%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 43,242 178,527 129,667 86,233 41,991 192,652 157,052 -57.77%
PBT 21,073 81,677 62,699 42,092 17,729 91,837 73,211 -56.50%
Tax -4,805 -18,372 -13,649 -9,115 -3,888 -20,497 -17,091 -57.18%
NP 16,268 63,305 49,050 32,977 13,841 71,340 56,120 -56.29%
-
NP to SH 16,268 63,305 49,050 32,977 13,841 71,340 56,120 -56.29%
-
Tax Rate 22.80% 22.49% 21.77% 21.65% 21.93% 22.32% 23.34% -
Total Cost 26,974 115,222 80,617 53,256 28,150 121,312 100,932 -58.61%
-
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 8,939 8,939 - 53,598 13,400 -
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 1.56% 10.09% 6.10% 4.10% 1.55% 8.12% 6.49% -
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 32.27 133.23 96.75 64.34 31.35 143.77 117.20 -57.77%
EPS 12.14 31.49 24.40 16.41 10.33 53.24 41.88 -56.29%
DPS 0.00 23.33 6.67 6.67 0.00 40.00 10.00 -
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 20.61 85.11 61.81 41.11 20.02 91.84 74.87 -57.78%
EPS 7.76 30.18 23.38 15.72 6.60 34.01 26.75 -56.27%
DPS 0.00 14.90 4.26 4.26 0.00 25.55 6.39 -
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 20.45 3.93 5.25 8.28 17.55 2.90 3.24 242.68%
P/EPS 54.37 11.09 13.88 21.66 53.23 7.83 9.07 231.07%
EY 1.84 9.02 7.20 4.62 1.88 12.77 11.02 -69.77%
DY 0.00 4.45 1.31 1.25 0.00 9.59 2.63 -
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 22.72 3.96 5.37 8.28 17.04 3.34 3.33 260.99%
P/EPS 60.38 11.18 14.21 21.66 51.68 9.02 9.31 248.96%
EY 1.66 8.95 7.04 4.62 1.93 11.09 10.74 -71.29%
DY 0.00 4.42 1.28 1.25 0.00 8.33 2.56 -
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