[UMCCA] YoY TTM Result on 31-Jul-2009 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
15-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- -19.14%
YoY- -46.08%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 213,444 232,983 179,778 164,016 246,200 150,326 111,722 11.38%
PBT 95,141 121,836 85,021 73,709 131,743 76,930 30,660 20.75%
Tax -19,142 -27,789 -19,289 -16,023 -24,766 -14,515 -5,554 22.88%
NP 75,999 94,047 65,732 57,686 106,977 62,415 25,106 20.25%
-
NP to SH 75,999 94,047 65,732 57,686 106,977 62,415 25,106 20.25%
-
Tax Rate 20.12% 22.81% 22.69% 21.74% 18.80% 18.87% 18.11% -
Total Cost 137,445 138,936 114,046 106,330 139,223 87,911 86,616 7.99%
-
Net Worth 1,078,632 1,048,713 938,023 893,487 891,041 612,258 563,107 11.43%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 52,755 50,517 31,264 53,592 73,688 41,545 17,416 20.26%
Div Payout % 69.42% 53.72% 47.56% 92.90% 68.88% 66.56% 69.37% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 1,078,632 1,048,713 938,023 893,487 891,041 612,258 563,107 11.43%
NOSH 203,515 202,454 134,003 133,956 133,991 133,973 134,073 7.19%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 35.61% 40.37% 36.56% 35.17% 43.45% 41.52% 22.47% -
ROE 7.05% 8.97% 7.01% 6.46% 12.01% 10.19% 4.46% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 104.88 115.08 134.16 122.44 183.74 112.21 83.33 3.90%
EPS 37.34 46.45 49.05 43.06 79.84 46.59 18.73 12.17%
DPS 26.00 25.00 23.34 40.00 55.00 31.00 13.00 12.23%
NAPS 5.30 5.18 7.00 6.67 6.65 4.57 4.20 3.94%
Adjusted Per Share Value based on latest NOSH - 133,956
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 101.75 111.07 85.70 78.19 117.37 71.66 53.26 11.38%
EPS 36.23 44.83 31.34 27.50 51.00 29.75 11.97 20.25%
DPS 25.15 24.08 14.90 25.55 35.13 19.81 8.30 20.27%
NAPS 5.142 4.9994 4.4717 4.2594 4.2477 2.9187 2.6844 11.43%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 7.60 7.03 6.60 5.50 7.30 6.00 4.40 -
P/RPS 7.25 6.11 4.92 4.49 3.97 5.35 5.28 5.42%
P/EPS 20.35 15.13 13.45 12.77 9.14 12.88 23.50 -2.36%
EY 4.91 6.61 7.43 7.83 10.94 7.76 4.26 2.39%
DY 3.42 3.56 3.54 7.27 7.53 5.17 2.95 2.49%
P/NAPS 1.43 1.36 0.94 0.82 1.10 1.31 1.05 5.27%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 20/09/12 29/09/11 27/09/10 15/09/09 10/09/08 11/09/07 22/09/06 -
Price 7.48 6.42 7.33 5.34 4.13 5.90 4.54 -
P/RPS 7.13 5.58 5.46 4.36 2.25 5.26 5.45 4.57%
P/EPS 20.03 13.82 14.94 12.40 5.17 12.66 24.24 -3.12%
EY 4.99 7.24 6.69 8.06 19.33 7.90 4.12 3.24%
DY 3.48 3.89 3.18 7.49 13.32 5.25 2.86 3.32%
P/NAPS 1.41 1.24 1.05 0.80 0.62 1.29 1.08 4.53%

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