[UMCCA] YoY Quarter 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- 38.26%
YoY- 0.5%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 59,645 58,909 53,932 44,242 54,073 65,129 34,718 9.42%
PBT 29,629 30,215 30,088 24,363 25,297 33,703 15,335 11.59%
Tax -5,744 -6,801 -6,408 -5,227 -6,257 -5,966 -2,867 12.26%
NP 23,885 23,414 23,680 19,136 19,040 27,737 12,468 11.43%
-
NP to SH 23,885 23,414 23,680 19,136 19,040 27,737 12,468 11.43%
-
Tax Rate 19.39% 22.51% 21.30% 21.45% 24.73% 17.70% 18.70% -
Total Cost 35,760 35,495 30,252 25,106 35,033 37,392 22,250 8.22%
-
Net Worth 1,071,971 1,037,021 1,569,933 803,850 864,236 616,377 567,092 11.18%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 20,379 20,254 15,114 8,936 13,399 13,399 8,043 16.74%
Div Payout % 85.32% 86.51% 63.83% 46.70% 70.37% 48.31% 64.52% -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 1,071,971 1,037,021 1,569,933 803,850 864,236 616,377 567,092 11.18%
NOSH 203,796 202,543 201,531 133,975 133,990 133,995 134,064 7.22%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 40.05% 39.75% 43.91% 43.25% 35.21% 42.59% 35.91% -
ROE 2.23% 2.26% 1.51% 2.38% 2.20% 4.50% 2.20% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 29.27 29.08 26.76 33.02 40.36 48.61 25.90 2.05%
EPS 11.72 11.56 11.75 9.52 14.21 20.70 9.30 3.92%
DPS 10.00 10.00 7.50 6.67 10.00 10.00 6.00 8.87%
NAPS 5.26 5.12 7.79 6.00 6.45 4.60 4.23 3.69%
Adjusted Per Share Value based on latest NOSH - 133,975
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 28.43 28.08 25.71 21.09 25.78 31.05 16.55 9.42%
EPS 11.39 11.16 11.29 9.12 9.08 13.22 5.94 11.44%
DPS 9.72 9.66 7.21 4.26 6.39 6.39 3.83 16.77%
NAPS 5.1102 4.9436 7.4841 3.8321 4.1199 2.9384 2.7034 11.18%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 7.16 6.70 7.20 5.33 3.40 6.75 4.48 -
P/RPS 24.46 23.04 26.90 16.14 8.43 13.89 17.30 5.93%
P/EPS 61.09 57.96 61.28 37.32 23.93 32.61 48.17 4.03%
EY 1.64 1.73 1.63 2.68 4.18 3.07 2.08 -3.88%
DY 1.40 1.49 1.04 1.25 2.94 1.48 1.34 0.73%
P/NAPS 1.36 1.31 0.92 0.89 0.53 1.47 1.06 4.23%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 19/12/12 15/12/11 21/12/10 14/12/09 16/12/08 17/12/07 20/12/06 -
Price 7.04 6.71 6.99 5.33 3.80 7.00 4.42 -
P/RPS 24.05 23.07 26.12 16.14 9.42 14.40 17.07 5.87%
P/EPS 60.07 58.04 59.49 37.32 26.74 33.82 47.53 3.97%
EY 1.66 1.72 1.68 2.68 3.74 2.96 2.10 -3.83%
DY 1.42 1.49 1.07 1.25 2.63 1.43 1.36 0.72%
P/NAPS 1.34 1.31 0.90 0.89 0.59 1.52 1.04 4.31%

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