[UMCCA] YoY Quarter Result on 30-Apr-2010 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
14-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
30-Apr-2010 [#4]
Profit Trend
QoQ- -11.31%
YoY- -6.34%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 44,239 44,541 61,465 48,860 35,600 59,717 30,340 6.48%
PBT 10,694 14,490 28,998 18,978 18,626 25,564 15,821 -6.31%
Tax -935 -2,180 -6,239 -4,723 -3,406 -5,749 -3,050 -17.87%
NP 9,759 12,310 22,759 14,255 15,220 19,815 12,771 -4.38%
-
NP to SH 9,759 12,310 22,759 14,255 15,220 19,815 12,771 -4.38%
-
Tax Rate 8.74% 15.04% 21.52% 24.89% 18.29% 22.49% 19.28% -
Total Cost 34,480 32,231 38,706 34,605 20,380 39,902 17,569 11.88%
-
Net Worth 1,541,757 1,056,303 1,017,580 803,666 878,901 862,803 596,337 17.13%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div 22,552 32,501 35,402 22,328 40,193 60,289 33,502 -6.37%
Div Payout % 231.09% 264.03% 155.56% 156.64% 264.08% 304.26% 262.33% -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 1,541,757 1,056,303 1,017,580 803,666 878,901 862,803 596,337 17.13%
NOSH 205,020 203,135 202,302 133,944 133,978 133,975 134,008 7.33%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 22.06% 27.64% 37.03% 29.18% 42.75% 33.18% 42.09% -
ROE 0.63% 1.17% 2.24% 1.77% 1.73% 2.30% 2.14% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 21.58 21.93 30.38 36.48 26.57 44.57 22.64 -0.79%
EPS 4.76 6.06 11.25 7.09 11.36 14.79 9.53 -10.91%
DPS 11.00 16.00 17.50 16.67 30.00 45.00 25.00 -12.77%
NAPS 7.52 5.20 5.03 6.00 6.56 6.44 4.45 9.12%
Adjusted Per Share Value based on latest NOSH - 133,944
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 21.09 21.23 29.30 23.29 16.97 28.47 14.46 6.48%
EPS 4.65 5.87 10.85 6.80 7.26 9.45 6.09 -4.39%
DPS 10.75 15.49 16.88 10.64 19.16 28.74 15.97 -6.37%
NAPS 7.3498 5.0356 4.851 3.8312 4.1899 4.1131 2.8428 17.13%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 7.30 7.64 7.02 5.24 4.17 5.20 5.65 -
P/RPS 33.83 34.84 23.11 14.36 15.69 11.67 24.96 5.19%
P/EPS 153.36 126.07 62.40 49.24 36.71 35.16 59.29 17.14%
EY 0.65 0.79 1.60 2.03 2.72 2.84 1.69 -14.70%
DY 1.51 2.09 2.49 3.18 7.19 8.65 4.42 -16.37%
P/NAPS 0.97 1.47 1.40 0.87 0.64 0.81 1.27 -4.38%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 27/06/13 27/06/12 29/06/11 14/06/10 24/06/09 25/06/08 27/06/07 -
Price 7.40 7.33 6.97 5.28 4.80 5.33 6.00 -
P/RPS 34.29 33.43 22.94 14.47 18.06 11.96 26.50 4.38%
P/EPS 155.46 120.96 61.96 49.61 42.25 36.04 62.96 16.24%
EY 0.64 0.83 1.61 2.02 2.37 2.77 1.59 -14.06%
DY 1.49 2.18 2.51 3.16 6.25 8.44 4.17 -15.74%
P/NAPS 0.98 1.41 1.39 0.88 0.73 0.83 1.35 -5.19%

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