[UMCCA] YoY Annualized 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- -15.38%
YoY- 3.8%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 258,838 194,348 172,466 249,400 223,484 121,300 126,504 12.66%
PBT 134,830 102,322 84,184 122,308 111,856 47,412 36,016 24.59%
Tax -30,262 -22,426 -18,230 -29,238 -22,192 -9,310 -6,872 28.01%
NP 104,568 79,896 65,954 93,070 89,664 38,102 29,144 23.71%
-
NP to SH 104,568 79,896 65,954 93,070 89,664 38,102 29,144 23.71%
-
Tax Rate 22.44% 21.92% 21.65% 23.91% 19.84% 19.64% 19.08% -
Total Cost 154,270 114,452 106,512 156,330 133,820 83,198 97,360 7.96%
-
Net Worth 1,036,770 1,568,522 804,125 864,240 616,339 566,706 533,110 11.71%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div 40,498 30,202 17,878 26,798 26,797 16,076 13,394 20.24%
Div Payout % 38.73% 37.80% 27.11% 28.79% 29.89% 42.19% 45.96% -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 1,036,770 1,568,522 804,125 864,240 616,339 566,706 533,110 11.71%
NOSH 202,494 201,350 134,020 133,990 133,986 133,973 133,947 7.12%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 40.40% 41.11% 38.24% 37.32% 40.12% 31.41% 23.04% -
ROE 10.09% 5.09% 8.20% 10.77% 14.55% 6.72% 5.47% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 127.82 96.52 128.69 186.13 166.80 90.54 94.44 5.17%
EPS 51.64 39.68 32.82 69.46 66.92 28.44 21.74 15.50%
DPS 20.00 15.00 13.34 20.00 20.00 12.00 10.00 12.24%
NAPS 5.12 7.79 6.00 6.45 4.60 4.23 3.98 4.28%
Adjusted Per Share Value based on latest NOSH - 133,990
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 123.39 92.65 82.22 118.89 106.54 57.83 60.31 12.66%
EPS 49.85 38.09 31.44 44.37 42.74 18.16 13.89 23.72%
DPS 19.31 14.40 8.52 12.78 12.77 7.66 6.39 20.22%
NAPS 4.9424 7.4774 3.8334 4.12 2.9382 2.7016 2.5414 11.71%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 6.70 7.20 5.33 3.40 6.75 4.48 3.90 -
P/RPS 5.24 7.46 4.14 1.83 4.05 4.95 4.13 4.04%
P/EPS 12.97 18.15 10.83 4.89 10.09 15.75 17.92 -5.24%
EY 7.71 5.51 9.23 20.43 9.91 6.35 5.58 5.53%
DY 2.99 2.08 2.50 5.88 2.96 2.68 2.56 2.62%
P/NAPS 1.31 0.92 0.89 0.53 1.47 1.06 0.98 4.95%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 15/12/11 21/12/10 14/12/09 16/12/08 17/12/07 20/12/06 21/12/05 -
Price 6.71 6.99 5.33 3.80 7.00 4.42 3.96 -
P/RPS 5.25 7.24 4.14 2.04 4.20 4.88 4.19 3.82%
P/EPS 12.99 17.62 10.83 5.47 10.46 15.54 18.20 -5.46%
EY 7.70 5.68 9.23 18.28 9.56 6.43 5.49 5.79%
DY 2.98 2.15 2.50 5.26 2.86 2.71 2.53 2.76%
P/NAPS 1.31 0.90 0.89 0.59 1.52 1.04 0.99 4.77%

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