[UMCCA] QoQ Annualized Quarter 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- 13.88%
YoY- 60.84%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 192,652 209,402 249,400 282,508 222,186 216,625 223,484 -9.43%
PBT 91,837 97,614 122,308 143,428 118,111 123,396 111,856 -12.32%
Tax -20,497 -22,788 -29,238 -33,448 -21,534 -21,046 -22,192 -5.16%
NP 71,340 74,826 93,070 109,980 96,577 102,349 89,664 -14.14%
-
NP to SH 71,340 74,826 93,070 109,980 96,577 102,349 89,664 -14.14%
-
Tax Rate 22.32% 23.35% 23.91% 23.32% 18.23% 17.06% 19.84% -
Total Cost 121,312 134,576 156,330 172,528 125,609 114,276 133,820 -6.33%
-
Net Worth 879,020 864,312 864,240 891,041 862,988 637,896 616,339 26.73%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 53,598 17,866 26,798 - 73,702 17,868 26,797 58.81%
Div Payout % 75.13% 23.88% 28.79% - 76.31% 17.46% 29.89% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 879,020 864,312 864,240 891,041 862,988 637,896 616,339 26.73%
NOSH 133,996 134,001 133,990 133,991 134,004 134,011 133,986 0.00%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 37.03% 35.73% 37.32% 38.93% 43.47% 47.25% 40.12% -
ROE 8.12% 8.66% 10.77% 12.34% 11.19% 16.04% 14.55% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 143.77 156.27 186.13 210.84 165.80 161.65 166.80 -9.43%
EPS 53.24 55.84 69.46 82.08 72.07 76.37 66.92 -14.15%
DPS 40.00 13.33 20.00 0.00 55.00 13.33 20.00 58.80%
NAPS 6.56 6.45 6.45 6.65 6.44 4.76 4.60 26.72%
Adjusted Per Share Value based on latest NOSH - 133,991
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 91.83 99.82 118.88 134.66 105.91 103.26 106.53 -9.43%
EPS 34.01 35.67 44.36 52.42 46.04 48.79 42.74 -14.14%
DPS 25.55 8.52 12.77 0.00 35.13 8.52 12.77 58.84%
NAPS 4.19 4.1199 4.1196 4.2473 4.1136 3.0406 2.9379 26.72%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 4.17 3.80 3.40 7.30 5.20 5.20 6.75 -
P/RPS 2.90 2.43 1.83 3.46 3.14 3.22 4.05 -19.97%
P/EPS 7.83 6.81 4.89 8.89 7.22 6.81 10.09 -15.56%
EY 12.77 14.69 20.43 11.24 13.86 14.69 9.91 18.43%
DY 9.59 3.51 5.88 0.00 10.58 2.56 2.96 119.11%
P/NAPS 0.64 0.59 0.53 1.10 0.81 1.09 1.47 -42.58%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 24/06/09 24/03/09 16/12/08 10/09/08 25/06/08 26/03/08 17/12/07 -
Price 4.80 3.90 3.80 4.13 5.33 4.90 7.00 -
P/RPS 3.34 2.50 2.04 1.96 3.21 3.03 4.20 -14.17%
P/EPS 9.02 6.98 5.47 5.03 7.40 6.42 10.46 -9.41%
EY 11.09 14.32 18.28 19.87 13.52 15.59 9.56 10.41%
DY 8.33 3.42 5.26 0.00 10.32 2.72 2.86 104.08%
P/NAPS 0.73 0.60 0.59 0.62 0.83 1.03 1.52 -38.70%

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