[UMCCA] YoY TTM Result on 31-Jan-2011 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
28-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- 3.79%
YoY- 13.49%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 225,134 206,392 248,306 193,110 165,267 216,769 192,809 2.61%
PBT 74,479 86,500 123,155 95,689 81,325 98,775 108,368 -6.05%
Tax -10,925 -15,240 -26,825 -22,748 -17,055 -22,840 -18,835 -8.67%
NP 63,554 71,260 96,330 72,941 64,270 75,935 89,533 -5.54%
-
NP to SH 63,554 71,260 96,330 72,941 64,270 75,935 89,533 -5.54%
-
Tax Rate 14.67% 17.62% 21.78% 23.77% 20.97% 23.12% 17.38% -
Total Cost 161,580 135,132 151,976 120,169 100,997 140,834 103,276 7.73%
-
Net Worth 1,555,975 1,069,754 1,043,042 993,559 804,098 864,660 637,796 16.00%
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div 43,094 52,881 55,657 37,443 49,129 73,688 46,901 -1.39%
Div Payout % 67.81% 74.21% 57.78% 51.33% 76.44% 97.04% 52.38% -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth 1,555,975 1,069,754 1,043,042 993,559 804,098 864,660 637,796 16.00%
NOSH 205,816 204,541 202,926 202,354 134,016 134,055 133,990 7.40%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin 28.23% 34.53% 38.79% 37.77% 38.89% 35.03% 46.44% -
ROE 4.08% 6.66% 9.24% 7.34% 7.99% 8.78% 14.04% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 109.39 100.90 122.36 95.43 123.32 161.70 143.90 -4.46%
EPS 30.88 34.84 47.47 36.05 47.96 56.64 66.82 -12.06%
DPS 21.00 26.00 27.50 18.50 36.67 55.00 35.00 -8.15%
NAPS 7.56 5.23 5.14 4.91 6.00 6.45 4.76 8.00%
Adjusted Per Share Value based on latest NOSH - 202,354
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 107.32 98.39 118.37 92.06 78.79 103.34 91.91 2.61%
EPS 30.30 33.97 45.92 34.77 30.64 36.20 42.68 -5.54%
DPS 20.54 25.21 26.53 17.85 23.42 35.13 22.36 -1.40%
NAPS 7.4176 5.0997 4.9723 4.7364 3.8333 4.122 3.0405 16.00%
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 6.91 7.01 6.80 6.98 5.08 3.80 5.20 -
P/RPS 6.32 6.95 5.56 7.31 4.12 2.35 3.61 9.77%
P/EPS 22.38 20.12 14.32 19.36 10.59 6.71 7.78 19.23%
EY 4.47 4.97 6.98 5.16 9.44 14.91 12.85 -16.12%
DY 3.04 3.71 4.04 2.65 7.22 14.47 6.73 -12.39%
P/NAPS 0.91 1.34 1.32 1.42 0.85 0.59 1.09 -2.96%
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 20/03/14 28/03/13 29/03/12 28/03/11 30/03/10 24/03/09 26/03/08 -
Price 7.18 7.34 7.36 7.06 5.20 3.90 4.90 -
P/RPS 6.56 7.27 6.01 7.40 4.22 2.41 3.41 11.51%
P/EPS 23.25 21.07 15.50 19.59 10.84 6.89 7.33 21.19%
EY 4.30 4.75 6.45 5.11 9.22 14.52 13.64 -17.48%
DY 2.92 3.54 3.74 2.62 7.05 14.10 7.14 -13.83%
P/NAPS 0.95 1.40 1.43 1.44 0.87 0.60 1.03 -1.33%

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