[UMCCA] QoQ Annualized Quarter Result on 30-Apr-2008 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
25-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
30-Apr-2008 [#4]
Profit Trend
QoQ- -5.64%
YoY- 86.07%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 209,402 249,400 282,508 222,186 216,625 223,484 186,452 8.00%
PBT 97,614 122,308 143,428 118,111 123,396 111,856 88,900 6.40%
Tax -22,788 -29,238 -33,448 -21,534 -21,046 -22,192 -20,520 7.20%
NP 74,826 93,070 109,980 96,577 102,349 89,664 68,380 6.16%
-
NP to SH 74,826 93,070 109,980 96,577 102,349 89,664 68,380 6.16%
-
Tax Rate 23.35% 23.91% 23.32% 18.23% 17.06% 19.84% 23.08% -
Total Cost 134,576 156,330 172,528 125,609 114,276 133,820 118,072 9.07%
-
Net Worth 864,312 864,240 891,041 862,988 637,896 616,339 612,258 25.71%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div 17,866 26,798 - 73,702 17,868 26,797 - -
Div Payout % 23.88% 28.79% - 76.31% 17.46% 29.89% - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 864,312 864,240 891,041 862,988 637,896 616,339 612,258 25.71%
NOSH 134,001 133,990 133,991 134,004 134,011 133,986 133,973 0.01%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 35.73% 37.32% 38.93% 43.47% 47.25% 40.12% 36.67% -
ROE 8.66% 10.77% 12.34% 11.19% 16.04% 14.55% 11.17% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 156.27 186.13 210.84 165.80 161.65 166.80 139.17 7.99%
EPS 55.84 69.46 82.08 72.07 76.37 66.92 51.04 6.14%
DPS 13.33 20.00 0.00 55.00 13.33 20.00 0.00 -
NAPS 6.45 6.45 6.65 6.44 4.76 4.60 4.57 25.69%
Adjusted Per Share Value based on latest NOSH - 133,975
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 99.82 118.88 134.66 105.91 103.26 106.53 88.88 8.00%
EPS 35.67 44.36 52.42 46.04 48.79 42.74 32.59 6.17%
DPS 8.52 12.77 0.00 35.13 8.52 12.77 0.00 -
NAPS 4.1199 4.1196 4.2473 4.1136 3.0406 2.9379 2.9184 25.71%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 3.80 3.40 7.30 5.20 5.20 6.75 6.00 -
P/RPS 2.43 1.83 3.46 3.14 3.22 4.05 4.31 -31.63%
P/EPS 6.81 4.89 8.89 7.22 6.81 10.09 11.76 -30.41%
EY 14.69 20.43 11.24 13.86 14.69 9.91 8.51 43.66%
DY 3.51 5.88 0.00 10.58 2.56 2.96 0.00 -
P/NAPS 0.59 0.53 1.10 0.81 1.09 1.47 1.31 -41.10%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 24/03/09 16/12/08 10/09/08 25/06/08 26/03/08 17/12/07 11/09/07 -
Price 3.90 3.80 4.13 5.33 4.90 7.00 5.90 -
P/RPS 2.50 2.04 1.96 3.21 3.03 4.20 4.24 -29.57%
P/EPS 6.98 5.47 5.03 7.40 6.42 10.46 11.56 -28.45%
EY 14.32 18.28 19.87 13.52 15.59 9.56 8.65 39.72%
DY 3.42 5.26 0.00 10.32 2.72 2.86 0.00 -
P/NAPS 0.60 0.59 0.62 0.83 1.03 1.52 1.29 -39.82%

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