[UMCCA] YoY Quarter Result on 30-Apr-2008 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
25-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
30-Apr-2008 [#4]
Profit Trend
QoQ- -37.94%
YoY- 55.16%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Revenue 61,465 48,860 35,600 59,717 30,340 23,945 23,409 17.44%
PBT 28,998 18,978 18,626 25,564 15,821 6,762 6,395 28.63%
Tax -6,239 -4,723 -3,406 -5,749 -3,050 -965 6,970 -
NP 22,759 14,255 15,220 19,815 12,771 5,797 13,365 9.27%
-
NP to SH 22,759 14,255 15,220 19,815 12,771 5,797 13,365 9.27%
-
Tax Rate 21.52% 24.89% 18.29% 22.49% 19.28% 14.27% -108.99% -
Total Cost 38,706 34,605 20,380 39,902 17,569 18,148 10,044 25.19%
-
Net Worth 1,017,580 803,666 878,901 862,803 596,337 557,420 526,824 11.59%
Dividend
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Div 35,402 22,328 40,193 60,289 33,502 10,719 8,043 28.00%
Div Payout % 155.56% 156.64% 264.08% 304.26% 262.33% 184.92% 60.18% -
Equity
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Net Worth 1,017,580 803,666 878,901 862,803 596,337 557,420 526,824 11.59%
NOSH 202,302 133,944 133,978 133,975 134,008 133,995 134,052 7.09%
Ratio Analysis
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
NP Margin 37.03% 29.18% 42.75% 33.18% 42.09% 24.21% 57.09% -
ROE 2.24% 1.77% 1.73% 2.30% 2.14% 1.04% 2.54% -
Per Share
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 30.38 36.48 26.57 44.57 22.64 17.87 17.46 9.66%
EPS 11.25 7.09 11.36 14.79 9.53 4.33 9.97 2.03%
DPS 17.50 16.67 30.00 45.00 25.00 8.00 6.00 19.52%
NAPS 5.03 6.00 6.56 6.44 4.45 4.16 3.93 4.19%
Adjusted Per Share Value based on latest NOSH - 133,975
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 29.30 23.29 16.97 28.47 14.46 11.41 11.16 17.44%
EPS 10.85 6.80 7.26 9.45 6.09 2.76 6.37 9.27%
DPS 16.88 10.64 19.16 28.74 15.97 5.11 3.83 28.03%
NAPS 4.851 3.8312 4.1899 4.1131 2.8428 2.6573 2.5115 11.59%
Price Multiplier on Financial Quarter End Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 -
Price 7.02 5.24 4.17 5.20 5.65 4.78 3.54 -
P/RPS 23.11 14.36 15.69 11.67 24.96 26.75 20.27 2.20%
P/EPS 62.40 49.24 36.71 35.16 59.29 110.49 35.51 9.84%
EY 1.60 2.03 2.72 2.84 1.69 0.91 2.82 -9.00%
DY 2.49 3.18 7.19 8.65 4.42 1.67 1.69 6.66%
P/NAPS 1.40 0.87 0.64 0.81 1.27 1.15 0.90 7.63%
Price Multiplier on Announcement Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/06/11 14/06/10 24/06/09 25/06/08 27/06/07 27/06/06 29/06/05 -
Price 6.97 5.28 4.80 5.33 6.00 4.26 3.50 -
P/RPS 22.94 14.47 18.06 11.96 26.50 23.84 20.04 2.27%
P/EPS 61.96 49.61 42.25 36.04 62.96 98.47 35.11 9.92%
EY 1.61 2.02 2.37 2.77 1.59 1.02 2.85 -9.07%
DY 2.51 3.16 6.25 8.44 4.17 1.88 1.71 6.60%
P/NAPS 1.39 0.88 0.73 0.83 1.35 1.02 0.89 7.71%

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