[UMCCA] QoQ TTM Result on 30-Apr-2009 [#4]

Stock

[UMCCA] UNITED MALACCA BHD

Announcement Date

24-Jun-2009

Admission Sponsor

Sponsor

Financial Year

30-Apr-2009

Quarter

30-Apr-2009 [#4]

Profit Trend

QoQ- -6.05%

YoY- -26.13%

Quarter Report

4Q ended 30 Apr 2009 Results.pdf

Latest QR

Upcoming QR

UMCCA's Result

UMCCA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
TTM Result
Revenue	165,267	154,185	164,016	192,652	216,769	235,144	246,200	-23.27%
YoY %	7.19%	-5.99%	-14.86%	-11.13%	-7.81%	-4.49%	-	-
Horiz. %	67.13%	62.63%	66.62%	78.25%	88.05%	95.51%	100.00%	-
PBT	81,325	72,775	73,709	91,837	98,775	123,337	131,743	-27.43%
YoY %	11.75%	-1.27%	-19.74%	-7.02%	-19.91%	-6.38%	-	-
Horiz. %	61.73%	55.24%	55.95%	69.71%	74.98%	93.62%	100.00%	-
Tax	-17,055	-14,993	-16,023	-20,497	-22,840	-25,057	-24,766	-21.96%
YoY %	-13.75%	6.43%	21.83%	10.26%	8.85%	-1.17%	-	-
Horiz. %	68.86%	60.54%	64.70%	82.76%	92.22%	101.17%	100.00%	-
NP	64,270	57,782	57,686	71,340	75,935	98,280	106,977	-28.73%
YoY %	11.23%	0.17%	-19.14%	-6.05%	-22.74%	-8.13%	-	-
Horiz. %	60.08%	54.01%	53.92%	66.69%	70.98%	91.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	64,270	57,782	57,686	71,340	75,935	98,280	106,977	-28.73%
YoY %	11.23%	0.17%	-19.14%	-6.05%	-22.74%	-8.13%	-	-
Horiz. %	60.08%	54.01%	53.92%	66.69%	70.98%	91.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.97%	20.60%	21.74%	22.32%	23.12%	20.32%	18.80%	-
YoY %	1.80%	-5.24%	-2.60%	-3.46%	13.78%	8.09%	-	-
Horiz. %	111.54%	109.57%	115.64%	118.72%	122.98%	108.09%	100.00%	-
Total Cost	100,997	96,403	106,330	121,312	140,834	136,864	139,223	-19.21%
YoY %	4.77%	-9.34%	-12.35%	-13.86%	2.90%	-1.69%	-	-
Horiz. %	72.54%	69.24%	76.37%	87.14%	101.16%	98.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	804,098	803,850	893,487	878,901	864,660	864,236	891,041	-6.59%
YoY %	0.03%	-10.03%	1.66%	1.65%	0.05%	-3.01%	-	-
Horiz. %	90.24%	90.21%	100.27%	98.64%	97.04%	96.99%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Dividend
Div	49,129	49,129	53,592	53,592	73,688	73,688	73,688	-23.62%
YoY %	0.00%	-8.33%	0.00%	-27.27%	0.00%	0.00%	-	-
Horiz. %	66.67%	66.67%	72.73%	72.73%	100.00%	100.00%	100.00%	-
Div Payout %	76.44%	85.03%	92.90%	75.12%	97.04%	74.98%	68.88%	-
YoY %	-10.10%	-8.47%	23.67%	-22.59%	29.42%	8.86%	-	-
Horiz. %	110.98%	123.45%	134.87%	109.06%	140.88%	108.86%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Equity
Net Worth	804,098	803,850	893,487	878,901	864,660	864,236	891,041	-6.59%
YoY %	0.03%	-10.03%	1.66%	1.65%	0.05%	-3.01%	-	-
Horiz. %	90.24%	90.21%	100.27%	98.64%	97.04%	96.99%	100.00%	-
NOSH	134,016	133,975	133,956	133,978	134,055	133,990	133,991	0.01%
YoY %	0.03%	0.01%	-0.02%	-0.06%	0.05%	-0.00%	-	-
Horiz. %	100.02%	99.99%	99.97%	99.99%	100.05%	100.00%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Ratio Analysis
NP Margin	38.89%	37.48%	35.17%	37.03%	35.03%	41.80%	43.45%	-
YoY %	3.76%	6.57%	-5.02%	5.71%	-16.20%	-3.80%	-	-
Horiz. %	89.51%	86.26%	80.94%	85.22%	80.62%	96.20%	100.00%	-
ROE	7.99%	7.19%	6.46%	8.12%	8.78%	11.37%	12.01%	-
YoY %	11.13%	11.30%	-20.44%	-7.52%	-22.78%	-5.33%	-	-
Horiz. %	66.53%	59.87%	53.79%	67.61%	73.11%	94.67%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Per Share
RPS	123.32	115.08	122.44	143.79	161.70	175.49	183.74	-23.28%
YoY %	7.16%	-6.01%	-14.85%	-11.08%	-7.86%	-4.49%	-	-
Horiz. %	67.12%	62.63%	66.64%	78.26%	88.00%	95.51%	100.00%	-
EPS	47.96	43.13	43.06	53.25	56.64	73.35	79.84	-28.74%
YoY %	11.20%	0.16%	-19.14%	-5.99%	-22.78%	-8.13%	-	-
Horiz. %	60.07%	54.02%	53.93%	66.70%	70.94%	91.87%	100.00%	-
DPS	36.67	36.67	40.00	40.00	55.00	55.00	55.00	-23.62%
YoY %	0.00%	-8.32%	0.00%	-27.27%	0.00%	0.00%	-	-
Horiz. %	66.67%	66.67%	72.73%	72.73%	100.00%	100.00%	100.00%	-
NAPS	6.00	6.00	6.67	6.56	6.45	6.45	6.65	-6.60%
YoY %	0.00%	-10.04%	1.68%	1.71%	0.00%	-3.01%	-	-
Horiz. %	90.23%	90.23%	100.30%	98.65%	96.99%	96.99%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Adjusted Per Share Value based on latest NOSH - 133,978
RPS	78.79	73.50	78.19	91.84	103.34	112.10	117.37	-23.27%
YoY %	7.20%	-6.00%	-14.86%	-11.13%	-7.81%	-4.49%	-	-
Horiz. %	67.13%	62.62%	66.62%	78.25%	88.05%	95.51%	100.00%	-
EPS	30.64	27.55	27.50	34.01	36.20	46.85	51.00	-28.73%
YoY %	11.22%	0.18%	-19.14%	-6.05%	-22.73%	-8.14%	-	-
Horiz. %	60.08%	54.02%	53.92%	66.69%	70.98%	91.86%	100.00%	-
DPS	23.42	23.42	25.55	25.55	35.13	35.13	35.13	-23.62%
YoY %	0.00%	-8.34%	0.00%	-27.27%	0.00%	0.00%	-	-
Horiz. %	66.67%	66.67%	72.73%	72.73%	100.00%	100.00%	100.00%	-
NAPS	3.8333	3.8321	4.2594	4.1899	4.122	4.1199	4.2477	-6.59%
YoY %	0.03%	-10.03%	1.66%	1.65%	0.05%	-3.01%	-	-
Horiz. %	90.24%	90.22%	100.28%	98.64%	97.04%	96.99%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/01/10	30/10/09	31/07/09	30/04/09	30/01/09	31/10/08	31/07/08	-
Price	5.08	5.33	5.50	4.17	3.80	3.40	7.30	-
P/RPS	4.12	4.63	4.49	2.90	2.35	1.94	3.97	2.49%
YoY %	-11.02%	3.12%	54.83%	23.40%	21.13%	-51.13%	-	-
Horiz. %	103.78%	116.62%	113.10%	73.05%	59.19%	48.87%	100.00%	-
P/EPS	10.59	12.36	12.77	7.83	6.71	4.64	9.14	10.28%
YoY %	-14.32%	-3.21%	63.09%	16.69%	44.61%	-49.23%	-	-
Horiz. %	115.86%	135.23%	139.72%	85.67%	73.41%	50.77%	100.00%	-
EY	9.44	8.09	7.83	12.77	14.91	21.57	10.94	-9.33%
YoY %	16.69%	3.32%	-38.68%	-14.35%	-30.88%	97.17%	-	-
Horiz. %	86.29%	73.95%	71.57%	116.73%	136.29%	197.17%	100.00%	-
DY	7.22	6.88	7.27	9.59	14.47	16.18	7.53	-2.75%
YoY %	4.94%	-5.36%	-24.19%	-33.72%	-10.57%	114.87%	-	-
Horiz. %	95.88%	91.37%	96.55%	127.36%	192.16%	214.87%	100.00%	-
P/NAPS	0.85	0.89	0.82	0.64	0.59	0.53	1.10	-15.75%
YoY %	-4.49%	8.54%	28.12%	8.47%	11.32%	-51.82%	-	-
Horiz. %	77.27%	80.91%	74.55%	58.18%	53.64%	48.18%	100.00%	-

	31/01/10	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	CAGR
Price Multiplier on Announcement Date
Date	30/03/10	14/12/09	15/09/09	24/06/09	24/03/09	16/12/08	10/09/08	-
Price	5.20	5.33	5.34	4.80	3.90	3.80	4.13	-
P/RPS	4.22	4.63	4.36	3.34	2.41	2.17	2.25	51.91%
YoY %	-8.86%	6.19%	30.54%	38.59%	11.06%	-3.56%	-	-
Horiz. %	187.56%	205.78%	193.78%	148.44%	107.11%	96.44%	100.00%	-
P/EPS	10.84	12.36	12.40	9.01	6.89	5.18	5.17	63.59%
YoY %	-12.30%	-0.32%	37.62%	30.77%	33.01%	0.19%	-	-
Horiz. %	209.67%	239.07%	239.85%	174.27%	133.27%	100.19%	100.00%	-
EY	9.22	8.09	8.06	11.09	14.52	19.30	19.33	-38.87%
YoY %	13.97%	0.37%	-27.32%	-23.62%	-24.77%	-0.16%	-	-
Horiz. %	47.70%	41.85%	41.70%	57.37%	75.12%	99.84%	100.00%	-
DY	7.05	6.88	7.49	8.33	14.10	14.47	13.32	-34.49%
YoY %	2.47%	-8.14%	-10.08%	-40.92%	-2.56%	8.63%	-	-
Horiz. %	52.93%	51.65%	56.23%	62.54%	105.86%	108.63%	100.00%	-
P/NAPS	0.87	0.89	0.80	0.73	0.60	0.59	0.62	25.26%
YoY %	-2.25%	11.25%	9.59%	21.67%	1.69%	-4.84%	-	-
Horiz. %	140.32%	143.55%	129.03%	117.74%	96.77%	95.16%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos