[UMCCA] QoQ 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- -30.75%
YoY- -31.36%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter 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 35,600 32,352 54,073 70,627 59,717 50,727 -11.84%
PBT 17,729 18,626 12,057 25,297 35,857 25,564 36,619 -38.36%
Tax -3,888 -3,406 -2,472 -6,257 -8,362 -5,749 -4,689 -11.75%
NP 13,841 15,220 9,585 19,040 27,495 19,815 31,930 -42.75%
-
NP to SH 13,841 15,220 9,585 19,040 27,495 19,815 31,930 -42.75%
-
Tax Rate 21.93% 18.29% 20.50% 24.73% 23.32% 22.49% 12.80% -
Total Cost 28,150 20,380 22,767 35,033 43,132 39,902 18,797 30.92%
-
Net Worth 893,487 878,901 864,660 864,236 891,041 862,803 637,796 25.22%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - 40,193 - 13,399 - 60,289 - -
Div Payout % - 264.08% - 70.37% - 304.26% - -
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 893,487 878,901 864,660 864,236 891,041 862,803 637,796 25.22%
NOSH 133,956 133,978 134,055 133,990 133,991 133,975 133,990 -0.01%
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% 42.75% 29.63% 35.21% 38.93% 33.18% 62.94% -
ROE 1.55% 1.73% 1.11% 2.20% 3.09% 2.30% 5.01% -
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 26.57 24.13 40.36 52.71 44.57 37.86 -11.82%
EPS 10.33 11.36 7.15 14.21 20.52 14.79 23.83 -42.75%
DPS 0.00 30.00 0.00 10.00 0.00 45.00 0.00 -
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 16.97 15.42 25.78 33.67 28.47 24.18 -11.83%
EPS 6.60 7.26 4.57 9.08 13.11 9.45 15.22 -42.73%
DPS 0.00 19.16 0.00 6.39 0.00 28.74 0.00 -
NAPS 4.2594 4.1899 4.122 4.1199 4.2477 4.1131 3.0405 25.22%
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 15.69 15.75 8.43 13.85 11.67 13.74 17.74%
P/EPS 53.23 36.71 53.15 23.93 35.58 35.16 21.82 81.31%
EY 1.88 2.72 1.88 4.18 2.81 2.84 4.58 -44.79%
DY 0.00 7.19 0.00 2.94 0.00 8.65 0.00 -
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 18.06 16.16 9.42 7.84 11.96 12.94 20.16%
P/EPS 51.68 42.25 54.55 26.74 20.13 36.04 20.56 84.97%
EY 1.93 2.37 1.83 3.74 4.97 2.77 4.86 -46.00%
DY 0.00 6.25 0.00 2.63 0.00 8.44 0.00 -
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