[UMCCA] QoQ TTM Result on 31-Jan-2010 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 11.23%
YoY- -15.36%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 189,468 179,778 178,527 165,267 154,185 164,016 192,652 -1.10%
PBT 90,746 85,021 81,677 81,325 72,775 73,709 91,837 -0.79%
Tax -20,470 -19,289 -18,372 -17,055 -14,993 -16,023 -20,497 -0.08%
NP 70,276 65,732 63,305 64,270 57,782 57,686 71,340 -0.99%
-
NP to SH 70,276 65,732 63,305 64,270 57,782 57,686 71,340 -0.99%
-
Tax Rate 22.56% 22.69% 22.49% 20.97% 20.60% 21.74% 22.32% -
Total Cost 119,192 114,046 115,222 100,997 96,403 106,330 121,312 -1.16%
-
Net Worth 1,569,933 938,023 803,666 804,098 803,850 893,487 878,901 47.06%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 37,443 31,264 31,264 49,129 49,129 53,592 53,592 -21.21%
Div Payout % 53.28% 47.56% 49.39% 76.44% 85.03% 92.90% 75.12% -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 1,569,933 938,023 803,666 804,098 803,850 893,487 878,901 47.06%
NOSH 201,531 134,003 133,944 134,016 133,975 133,956 133,978 31.18%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 37.09% 36.56% 35.46% 38.89% 37.48% 35.17% 37.03% -
ROE 4.48% 7.01% 7.88% 7.99% 7.19% 6.46% 8.12% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 94.01 134.16 133.28 123.32 115.08 122.44 143.79 -24.61%
EPS 34.87 49.05 47.26 47.96 43.13 43.06 53.25 -24.53%
DPS 18.58 23.34 23.34 36.67 36.67 40.00 40.00 -39.93%
NAPS 7.79 7.00 6.00 6.00 6.00 6.67 6.56 12.10%
Adjusted Per Share Value based on latest NOSH - 134,016
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 90.32 85.70 85.11 78.79 73.50 78.19 91.84 -1.10%
EPS 33.50 31.34 30.18 30.64 27.55 27.50 34.01 -0.99%
DPS 17.85 14.90 14.90 23.42 23.42 25.55 25.55 -21.21%
NAPS 7.4841 4.4717 3.8312 3.8333 3.8321 4.2594 4.1899 47.06%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 7.20 6.60 5.24 5.08 5.33 5.50 4.17 -
P/RPS 7.66 4.92 3.93 4.12 4.63 4.49 2.90 90.74%
P/EPS 20.65 13.45 11.09 10.59 12.36 12.77 7.83 90.54%
EY 4.84 7.43 9.02 9.44 8.09 7.83 12.77 -47.53%
DY 2.58 3.54 4.45 7.22 6.88 7.27 9.59 -58.22%
P/NAPS 0.92 0.94 0.87 0.85 0.89 0.82 0.64 27.28%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 21/12/10 27/09/10 14/06/10 30/03/10 14/12/09 15/09/09 24/06/09 -
Price 6.99 7.33 5.28 5.20 5.33 5.34 4.80 -
P/RPS 7.44 5.46 3.96 4.22 4.63 4.36 3.34 70.31%
P/EPS 20.05 14.94 11.17 10.84 12.36 12.40 9.01 70.20%
EY 4.99 6.69 8.95 9.22 8.09 8.06 11.09 -41.19%
DY 2.66 3.18 4.42 7.05 6.88 7.49 8.33 -53.18%
P/NAPS 0.90 1.05 0.88 0.87 0.89 0.80 0.73 14.93%

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