[UMCCA] QoQ Annualized Quarter Result on 30-Apr-2011 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
29-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
30-Apr-2011 [#4]
Profit Trend
QoQ- 4.09%
YoY- 28.65%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 249,121 258,838 282,040 205,715 192,333 194,348 172,968 27.45%
PBT 125,542 134,830 148,800 105,709 102,281 102,322 84,292 30.32%
Tax -27,448 -30,262 -33,320 -24,264 -24,033 -22,426 -19,220 26.73%
NP 98,094 104,568 115,480 81,445 78,248 79,896 65,072 31.37%
-
NP to SH 98,094 104,568 115,480 81,445 78,248 79,896 65,072 31.37%
-
Tax Rate 21.86% 22.44% 22.39% 22.95% 23.50% 21.92% 22.80% -
Total Cost 151,026 154,270 166,560 124,270 114,085 114,452 107,896 25.05%
-
Net Worth 1,041,462 1,036,770 1,048,713 1,015,035 990,200 1,568,522 1,042,545 -0.06%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div 27,015 40,498 - 50,449 20,167 30,202 - -
Div Payout % 27.54% 38.73% - 61.94% 25.77% 37.80% - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 1,041,462 1,036,770 1,048,713 1,015,035 990,200 1,568,522 1,042,545 -0.06%
NOSH 202,619 202,494 202,454 201,796 201,670 201,350 134,003 31.63%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 39.38% 40.40% 40.94% 39.59% 40.68% 41.11% 37.62% -
ROE 9.42% 10.09% 11.01% 8.02% 7.90% 5.09% 6.24% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 122.95 127.82 139.31 101.94 95.37 96.52 129.08 -3.18%
EPS 48.41 51.64 57.04 40.36 38.80 39.68 48.56 -0.20%
DPS 13.33 20.00 0.00 25.00 10.00 15.00 0.00 -
NAPS 5.14 5.12 5.18 5.03 4.91 7.79 7.78 -24.08%
Adjusted Per Share Value based on latest NOSH - 202,302
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 118.76 123.39 134.45 98.07 91.69 92.65 82.46 27.44%
EPS 46.76 49.85 55.05 38.83 37.30 38.09 31.02 31.37%
DPS 12.88 19.31 0.00 24.05 9.61 14.40 0.00 -
NAPS 4.9648 4.9424 4.9994 4.8388 4.7204 7.4774 4.97 -0.06%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 6.80 6.70 7.03 7.02 6.98 7.20 6.60 -
P/RPS 5.53 5.24 5.05 6.89 7.32 7.46 5.11 5.39%
P/EPS 14.05 12.97 12.32 17.39 17.99 18.15 13.59 2.23%
EY 7.12 7.71 8.11 5.75 5.56 5.51 7.36 -2.17%
DY 1.96 2.99 0.00 3.56 1.43 2.08 0.00 -
P/NAPS 1.32 1.31 1.36 1.40 1.42 0.92 0.85 33.99%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 29/03/12 15/12/11 29/09/11 29/06/11 28/03/11 21/12/10 27/09/10 -
Price 7.36 6.71 6.42 6.97 7.06 6.99 7.33 -
P/RPS 5.99 5.25 4.61 6.84 7.40 7.24 5.68 3.59%
P/EPS 15.20 12.99 11.26 17.27 18.20 17.62 15.09 0.48%
EY 6.58 7.70 8.88 5.79 5.50 5.68 6.62 -0.40%
DY 1.81 2.98 0.00 3.59 1.42 2.15 0.00 -
P/NAPS 1.43 1.31 1.24 1.39 1.44 0.90 0.94 32.17%

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