[UMCCA] YoY TTM Result on 31-Jul-2008 [#1]

Stock

[UMCCA] UNITED MALACCA BHD

Announcement Date

10-Sep-2008

Admission Sponsor

Sponsor

Financial Year

30-Apr-2009

Quarter

31-Jul-2008 [#1]

Profit Trend

QoQ- 10.77%

YoY- 71.4%

Quarter Report

1Q ended 31 July 2008 Results - for announcement.xls

Latest QR

Upcoming QR

UMCCA's Result

UMCCA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
TTM Result
Revenue	232,983	179,778	164,016	246,200	150,326	111,722	105,191	14.16%
YoY %	29.59%	9.61%	-33.38%	63.78%	34.55%	6.21%	-	-
Horiz. %	221.49%	170.91%	155.92%	234.05%	142.91%	106.21%	100.00%	-
PBT	121,836	85,021	73,709	131,743	76,930	30,660	32,273	24.77%
YoY %	43.30%	15.35%	-44.05%	71.25%	150.91%	-5.00%	-	-
Horiz. %	377.52%	263.44%	228.39%	408.21%	238.37%	95.00%	100.00%	-
Tax	-27,789	-19,289	-16,023	-24,766	-14,515	-5,554	536	-
YoY %	-44.07%	-20.38%	35.30%	-70.62%	-161.34%	-1,136.19%	-	-
Horiz. %	-5,184.51%	-3,598.69%	-2,989.37%	-4,620.52%	-2,708.02%	-1,036.19%	100.00%	-
NP	94,047	65,732	57,686	106,977	62,415	25,106	32,809	19.17%
YoY %	43.08%	13.95%	-46.08%	71.40%	148.61%	-23.48%	-	-
Horiz. %	286.65%	200.35%	175.82%	326.06%	190.24%	76.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	94,047	65,732	57,686	106,977	62,415	25,106	32,809	19.17%
YoY %	43.08%	13.95%	-46.08%	71.40%	148.61%	-23.48%	-	-
Horiz. %	286.65%	200.35%	175.82%	326.06%	190.24%	76.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.81%	22.69%	21.74%	18.80%	18.87%	18.11%	-1.66%	-
YoY %	0.53%	4.37%	15.64%	-0.37%	4.20%	1,190.96%	-	-
Horiz. %	-1,374.10%	-1,366.87%	-1,309.64%	-1,132.53%	-1,136.75%	-1,090.96%	100.00%	-
Total Cost	138,936	114,046	106,330	139,223	87,911	86,616	72,382	11.47%
YoY %	21.82%	7.26%	-23.63%	58.37%	1.50%	19.67%	-	-
Horiz. %	191.95%	157.56%	146.90%	192.34%	121.45%	119.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,048,713	938,023	893,487	891,041	612,258	563,107	531,867	11.97%
YoY %	11.80%	4.98%	0.27%	45.53%	8.73%	5.87%	-	-
Horiz. %	197.18%	176.36%	167.99%	167.53%	115.11%	105.87%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Dividend
Div	50,517	31,264	53,592	73,688	41,545	17,416	14,742	22.77%
YoY %	61.58%	-41.66%	-27.27%	77.37%	138.55%	18.14%	-	-
Horiz. %	342.67%	212.07%	363.53%	499.85%	281.81%	118.14%	100.00%	-
Div Payout %	53.72%	47.56%	92.90%	68.88%	66.56%	69.37%	44.93%	-
YoY %	12.95%	-48.81%	34.87%	3.49%	-4.05%	54.40%	-	-
Horiz. %	119.56%	105.85%	206.77%	153.31%	148.14%	154.40%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Equity
Net Worth	1,048,713	938,023	893,487	891,041	612,258	563,107	531,867	11.97%
YoY %	11.80%	4.98%	0.27%	45.53%	8.73%	5.87%	-	-
Horiz. %	197.18%	176.36%	167.99%	167.53%	115.11%	105.87%	100.00%	-
NOSH	202,454	134,003	133,956	133,991	133,973	134,073	133,971	7.12%
YoY %	51.08%	0.04%	-0.03%	0.01%	-0.07%	0.08%	-	-
Horiz. %	151.12%	100.02%	99.99%	100.01%	100.00%	100.08%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Ratio Analysis
NP Margin	40.37%	36.56%	35.17%	43.45%	41.52%	22.47%	31.19%	-
YoY %	10.42%	3.95%	-19.06%	4.65%	84.78%	-27.96%	-	-
Horiz. %	129.43%	117.22%	112.76%	139.31%	133.12%	72.04%	100.00%	-
ROE	8.97%	7.01%	6.46%	12.01%	10.19%	4.46%	6.17%	-
YoY %	27.96%	8.51%	-46.21%	17.86%	128.48%	-27.71%	-	-
Horiz. %	145.38%	113.61%	104.70%	194.65%	165.15%	72.29%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Per Share
RPS	115.08	134.16	122.44	183.74	112.21	83.33	78.52	6.57%
YoY %	-14.22%	9.57%	-33.36%	63.75%	34.66%	6.13%	-	-
Horiz. %	146.56%	170.86%	155.93%	234.00%	142.91%	106.13%	100.00%	-
EPS	46.45	49.05	43.06	79.84	46.59	18.73	24.49	11.25%
YoY %	-5.30%	13.91%	-46.07%	71.37%	148.75%	-23.52%	-	-
Horiz. %	189.67%	200.29%	175.83%	326.01%	190.24%	76.48%	100.00%	-
DPS	25.00	23.34	40.00	55.00	31.00	13.00	11.00	14.65%
YoY %	7.11%	-41.65%	-27.27%	77.42%	138.46%	18.18%	-	-
Horiz. %	227.27%	212.18%	363.64%	500.00%	281.82%	118.18%	100.00%	-
NAPS	5.18	7.00	6.67	6.65	4.57	4.20	3.97	4.53%
YoY %	-26.00%	4.95%	0.30%	45.51%	8.81%	5.79%	-	-
Horiz. %	130.48%	176.32%	168.01%	167.51%	115.11%	105.79%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Adjusted Per Share Value based on latest NOSH - 133,991
RPS	111.07	85.70	78.19	117.37	71.66	53.26	50.15	14.16%
YoY %	29.60%	9.60%	-33.38%	63.79%	34.55%	6.20%	-	-
Horiz. %	221.48%	170.89%	155.91%	234.04%	142.89%	106.20%	100.00%	-
EPS	44.83	31.34	27.50	51.00	29.75	11.97	15.64	19.17%
YoY %	43.04%	13.96%	-46.08%	71.43%	148.54%	-23.47%	-	-
Horiz. %	286.64%	200.38%	175.83%	326.09%	190.22%	76.53%	100.00%	-
DPS	24.08	14.90	25.55	35.13	19.81	8.30	7.03	22.76%
YoY %	61.61%	-41.68%	-27.27%	77.33%	138.67%	18.07%	-	-
Horiz. %	342.53%	211.95%	363.44%	499.72%	281.79%	118.07%	100.00%	-
NAPS	4.9994	4.4717	4.2594	4.2477	2.9187	2.6844	2.5355	11.97%
YoY %	11.80%	4.98%	0.28%	45.53%	8.73%	5.87%	-	-
Horiz. %	197.18%	176.36%	167.99%	167.53%	115.11%	105.87%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/11	30/07/10	31/07/09	31/07/08	31/07/07	31/07/06	29/07/05	-
Price	7.03	6.60	5.50	7.30	6.00	4.40	3.68	-
P/RPS	6.11	4.92	4.49	3.97	5.35	5.28	4.69	4.50%
YoY %	24.19%	9.58%	13.10%	-25.79%	1.33%	12.58%	-	-
Horiz. %	130.28%	104.90%	95.74%	84.65%	114.07%	112.58%	100.00%	-
P/EPS	15.13	13.45	12.77	9.14	12.88	23.50	15.03	0.11%
YoY %	12.49%	5.32%	39.72%	-29.04%	-45.19%	56.35%	-	-
Horiz. %	100.67%	89.49%	84.96%	60.81%	85.70%	156.35%	100.00%	-
EY	6.61	7.43	7.83	10.94	7.76	4.26	6.65	-0.10%
YoY %	-11.04%	-5.11%	-28.43%	40.98%	82.16%	-35.94%	-	-
Horiz. %	99.40%	111.73%	117.74%	164.51%	116.69%	64.06%	100.00%	-
DY	3.56	3.54	7.27	7.53	5.17	2.95	2.99	2.94%
YoY %	0.56%	-51.31%	-3.45%	45.65%	75.25%	-1.34%	-	-
Horiz. %	119.06%	118.39%	243.14%	251.84%	172.91%	98.66%	100.00%	-
P/NAPS	1.36	0.94	0.82	1.10	1.31	1.05	0.93	6.53%
YoY %	44.68%	14.63%	-25.45%	-16.03%	24.76%	12.90%	-	-
Horiz. %	146.24%	101.08%	88.17%	118.28%	140.86%	112.90%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Price Multiplier on Announcement Date
Date	29/09/11	27/09/10	15/09/09	10/09/08	11/09/07	22/09/06	21/09/05	-
Price	6.42	7.33	5.34	4.13	5.90	4.54	3.74	-
P/RPS	5.58	5.46	4.36	2.25	5.26	5.45	4.76	2.68%
YoY %	2.20%	25.23%	93.78%	-57.22%	-3.49%	14.50%	-	-
Horiz. %	117.23%	114.71%	91.60%	47.27%	110.50%	114.50%	100.00%	-
P/EPS	13.82	14.94	12.40	5.17	12.66	24.24	15.27	-1.64%
YoY %	-7.50%	20.48%	139.85%	-59.16%	-47.77%	58.74%	-	-
Horiz. %	90.50%	97.84%	81.20%	33.86%	82.91%	158.74%	100.00%	-
EY	7.24	6.69	8.06	19.33	7.90	4.12	6.55	1.68%
YoY %	8.22%	-17.00%	-58.30%	144.68%	91.75%	-37.10%	-	-
Horiz. %	110.53%	102.14%	123.05%	295.11%	120.61%	62.90%	100.00%	-
DY	3.89	3.18	7.49	13.32	5.25	2.86	2.94	4.77%
YoY %	22.33%	-57.54%	-43.77%	153.71%	83.57%	-2.72%	-	-
Horiz. %	132.31%	108.16%	254.76%	453.06%	178.57%	97.28%	100.00%	-
P/NAPS	1.24	1.05	0.80	0.62	1.29	1.08	0.94	4.72%
YoY %	18.10%	31.25%	29.03%	-51.94%	19.44%	14.89%	-	-
Horiz. %	131.91%	111.70%	85.11%	65.96%	137.23%	114.89%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos