[UMCCA] YoY TTM Result on 31-Oct-2008 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
16-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Oct-2008 [#2]
Profit Trend
QoQ- -8.13%
YoY- 26.51%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 237,960 189,468 154,185 235,144 180,737 111,405 116,276 12.67%
PBT 121,963 90,746 72,775 123,337 95,298 35,117 33,412 24.07%
Tax -28,182 -20,470 -14,993 -25,057 -17,614 -6,542 1,255 -
NP 93,781 70,276 57,782 98,280 77,684 28,575 34,667 18.03%
-
NP to SH 93,781 70,276 57,782 98,280 77,684 28,575 34,667 18.03%
-
Tax Rate 23.11% 22.56% 20.60% 20.32% 18.48% 18.63% -3.76% -
Total Cost 144,179 119,192 96,403 136,864 103,053 82,830 81,609 9.94%
-
Net Worth 1,037,021 1,569,933 803,850 864,236 616,377 567,092 533,050 11.72%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div 55,657 37,443 49,129 73,688 46,901 18,763 14,739 24.77%
Div Payout % 59.35% 53.28% 85.03% 74.98% 60.37% 65.66% 42.52% -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 1,037,021 1,569,933 803,850 864,236 616,377 567,092 533,050 11.72%
NOSH 202,543 201,531 133,975 133,990 133,995 134,064 133,932 7.13%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 39.41% 37.09% 37.48% 41.80% 42.98% 25.65% 29.81% -
ROE 9.04% 4.48% 7.19% 11.37% 12.60% 5.04% 6.50% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 117.49 94.01 115.08 175.49 134.88 83.10 86.82 5.16%
EPS 46.30 34.87 43.13 73.35 57.98 21.31 25.88 10.17%
DPS 27.50 18.58 36.67 55.00 35.00 14.00 11.00 16.49%
NAPS 5.12 7.79 6.00 6.45 4.60 4.23 3.98 4.28%
Adjusted Per Share Value based on latest NOSH - 133,990
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 113.44 90.32 73.50 112.10 86.16 53.11 55.43 12.67%
EPS 44.71 33.50 27.55 46.85 37.03 13.62 16.53 18.02%
DPS 26.53 17.85 23.42 35.13 22.36 8.94 7.03 24.76%
NAPS 4.9436 7.4841 3.8321 4.1199 2.9384 2.7034 2.5411 11.72%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 6.70 7.20 5.33 3.40 6.75 4.48 3.90 -
P/RPS 5.70 7.66 4.63 1.94 5.00 5.39 4.49 4.05%
P/EPS 14.47 20.65 12.36 4.64 11.64 21.02 15.07 -0.67%
EY 6.91 4.84 8.09 21.57 8.59 4.76 6.64 0.66%
DY 4.10 2.58 6.88 16.18 5.19 3.13 2.82 6.43%
P/NAPS 1.31 0.92 0.89 0.53 1.47 1.06 0.98 4.95%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 15/12/11 21/12/10 14/12/09 16/12/08 17/12/07 20/12/06 21/12/05 -
Price 6.71 6.99 5.33 3.80 7.00 4.42 3.96 -
P/RPS 5.71 7.44 4.63 2.17 5.19 5.32 4.56 3.81%
P/EPS 14.49 20.05 12.36 5.18 12.07 20.74 15.30 -0.90%
EY 6.90 4.99 8.09 19.30 8.28 4.82 6.54 0.89%
DY 4.10 2.66 6.88 14.47 5.00 3.17 2.78 6.68%
P/NAPS 1.31 0.90 0.89 0.59 1.52 1.04 0.99 4.77%

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