[UMCCA] QoQ Annualized Quarter Result on 31-Jul-2010 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
27-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- 2.79%
YoY- 17.53%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 205,715 192,333 194,348 172,968 178,527 172,889 172,466 12.50%
PBT 105,709 102,281 102,322 84,292 81,677 83,598 84,184 16.44%
Tax -24,264 -24,033 -22,426 -19,220 -18,372 -18,198 -18,230 21.06%
NP 81,445 78,248 79,896 65,072 63,305 65,400 65,954 15.14%
-
NP to SH 81,445 78,248 79,896 65,072 63,305 65,400 65,954 15.14%
-
Tax Rate 22.95% 23.50% 21.92% 22.80% 22.49% 21.77% 21.65% -
Total Cost 124,270 114,085 114,452 107,896 115,222 107,489 106,512 10.85%
-
Net Worth 1,015,035 990,200 1,568,522 1,042,545 627,131 804,116 804,125 16.84%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div 50,449 20,167 30,202 - 31,262 11,918 17,878 100.06%
Div Payout % 61.94% 25.77% 37.80% - 49.38% 18.22% 27.11% -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 1,015,035 990,200 1,568,522 1,042,545 627,131 804,116 804,125 16.84%
NOSH 201,796 201,670 201,350 134,003 134,002 134,019 134,020 31.46%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 39.59% 40.68% 41.11% 37.62% 35.46% 37.83% 38.24% -
ROE 8.02% 7.90% 5.09% 6.24% 10.09% 8.13% 8.20% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 101.94 95.37 96.52 129.08 133.23 129.00 128.69 -14.42%
EPS 40.36 38.80 39.68 48.56 31.49 32.53 32.82 14.82%
DPS 25.00 10.00 15.00 0.00 23.33 8.89 13.34 52.17%
NAPS 5.03 4.91 7.79 7.78 4.68 6.00 6.00 -11.11%
Adjusted Per Share Value based on latest NOSH - 134,003
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 98.07 91.69 92.65 82.46 85.11 82.42 82.22 12.50%
EPS 38.83 37.30 38.09 31.02 30.18 31.18 31.44 15.15%
DPS 24.05 9.61 14.40 0.00 14.90 5.68 8.52 100.11%
NAPS 4.8388 4.7204 7.4774 4.97 2.9896 3.8333 3.8334 16.84%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 7.02 6.98 7.20 6.60 5.24 5.08 5.33 -
P/RPS 6.89 7.32 7.46 5.11 3.93 3.94 4.14 40.56%
P/EPS 17.39 17.99 18.15 13.59 11.09 10.41 10.83 37.24%
EY 5.75 5.56 5.51 7.36 9.02 9.61 9.23 -27.12%
DY 3.56 1.43 2.08 0.00 4.45 1.75 2.50 26.65%
P/NAPS 1.40 1.42 0.92 0.85 1.12 0.85 0.89 35.36%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/06/11 28/03/11 21/12/10 27/09/10 14/06/10 30/03/10 14/12/09 -
Price 6.97 7.06 6.99 7.33 5.28 5.20 5.33 -
P/RPS 6.84 7.40 7.24 5.68 3.96 4.03 4.14 39.88%
P/EPS 17.27 18.20 17.62 15.09 11.18 10.66 10.83 36.60%
EY 5.79 5.50 5.68 6.62 8.95 9.38 9.23 -26.78%
DY 3.59 1.42 2.15 0.00 4.42 1.71 2.50 27.36%
P/NAPS 1.39 1.44 0.90 0.94 1.13 0.87 0.89 34.72%

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