[UMCCA] QoQ TTM 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- 0.17%
YoY- -41.21%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 179,778 178,527 165,267 154,185 164,016 192,652 216,769 -11.75%
PBT 85,021 81,677 81,325 72,775 73,709 91,837 98,775 -9.53%
Tax -19,289 -18,372 -17,055 -14,993 -16,023 -20,497 -22,840 -10.68%
NP 65,732 63,305 64,270 57,782 57,686 71,340 75,935 -9.19%
-
NP to SH 65,732 63,305 64,270 57,782 57,686 71,340 75,935 -9.19%
-
Tax Rate 22.69% 22.49% 20.97% 20.60% 21.74% 22.32% 23.12% -
Total Cost 114,046 115,222 100,997 96,403 106,330 121,312 140,834 -13.15%
-
Net Worth 938,023 803,666 804,098 803,850 893,487 878,901 864,660 5.59%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 31,264 31,264 49,129 49,129 53,592 53,592 73,688 -43.62%
Div Payout % 47.56% 49.39% 76.44% 85.03% 92.90% 75.12% 97.04% -
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 938,023 803,666 804,098 803,850 893,487 878,901 864,660 5.59%
NOSH 134,003 133,944 134,016 133,975 133,956 133,978 134,055 -0.02%
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 36.56% 35.46% 38.89% 37.48% 35.17% 37.03% 35.03% -
ROE 7.01% 7.88% 7.99% 7.19% 6.46% 8.12% 8.78% -
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 134.16 133.28 123.32 115.08 122.44 143.79 161.70 -11.73%
EPS 49.05 47.26 47.96 43.13 43.06 53.25 56.64 -9.16%
DPS 23.34 23.34 36.67 36.67 40.00 40.00 55.00 -43.61%
NAPS 7.00 6.00 6.00 6.00 6.67 6.56 6.45 5.62%
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 85.70 85.11 78.79 73.50 78.19 91.84 103.34 -11.76%
EPS 31.34 30.18 30.64 27.55 27.50 34.01 36.20 -9.18%
DPS 14.90 14.90 23.42 23.42 25.55 25.55 35.13 -43.63%
NAPS 4.4717 3.8312 3.8333 3.8321 4.2594 4.1899 4.122 5.59%
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 4.92 3.93 4.12 4.63 4.49 2.90 2.35 63.87%
P/EPS 13.45 11.09 10.59 12.36 12.77 7.83 6.71 59.17%
EY 7.43 9.02 9.44 8.09 7.83 12.77 14.91 -37.22%
DY 3.54 4.45 7.22 6.88 7.27 9.59 14.47 -60.98%
P/NAPS 0.94 0.87 0.85 0.89 0.82 0.64 0.59 36.52%
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 5.46 3.96 4.22 4.63 4.36 3.34 2.41 72.75%
P/EPS 14.94 11.17 10.84 12.36 12.40 9.01 6.89 67.76%
EY 6.69 8.95 9.22 8.09 8.06 11.09 14.52 -40.43%
DY 3.18 4.42 7.05 6.88 7.49 8.33 14.10 -63.04%
P/NAPS 1.05 0.88 0.87 0.89 0.80 0.73 0.60 45.36%

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