[UMCCA] QoQ Annualized Quarter Result on 31-Oct-2010 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
21-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- 22.78%
YoY- 21.14%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 282,040 205,715 192,333 194,348 172,968 178,527 172,889 38.70%
PBT 148,800 105,709 102,281 102,322 84,292 81,677 83,598 47.02%
Tax -33,320 -24,264 -24,033 -22,426 -19,220 -18,372 -18,198 49.83%
NP 115,480 81,445 78,248 79,896 65,072 63,305 65,400 46.24%
-
NP to SH 115,480 81,445 78,248 79,896 65,072 63,305 65,400 46.24%
-
Tax Rate 22.39% 22.95% 23.50% 21.92% 22.80% 22.49% 21.77% -
Total Cost 166,560 124,270 114,085 114,452 107,896 115,222 107,489 34.01%
-
Net Worth 1,048,713 1,015,035 990,200 1,568,522 1,042,545 627,131 804,116 19.42%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - 50,449 20,167 30,202 - 31,262 11,918 -
Div Payout % - 61.94% 25.77% 37.80% - 49.38% 18.22% -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 1,048,713 1,015,035 990,200 1,568,522 1,042,545 627,131 804,116 19.42%
NOSH 202,454 201,796 201,670 201,350 134,003 134,002 134,019 31.75%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 40.94% 39.59% 40.68% 41.11% 37.62% 35.46% 37.83% -
ROE 11.01% 8.02% 7.90% 5.09% 6.24% 10.09% 8.13% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 139.31 101.94 95.37 96.52 129.08 133.23 129.00 5.27%
EPS 57.04 40.36 38.80 39.68 48.56 31.49 32.53 45.56%
DPS 0.00 25.00 10.00 15.00 0.00 23.33 8.89 -
NAPS 5.18 5.03 4.91 7.79 7.78 4.68 6.00 -9.35%
Adjusted Per Share Value based on latest NOSH - 201,531
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 134.44 98.06 91.68 92.64 82.45 85.10 82.41 38.70%
EPS 55.05 38.82 37.30 38.08 31.02 30.18 31.17 46.26%
DPS 0.00 24.05 9.61 14.40 0.00 14.90 5.68 -
NAPS 4.9989 4.8383 4.72 7.4766 4.9695 2.9893 3.833 19.42%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 7.03 7.02 6.98 7.20 6.60 5.24 5.08 -
P/RPS 5.05 6.89 7.32 7.46 5.11 3.93 3.94 18.04%
P/EPS 12.32 17.39 17.99 18.15 13.59 11.09 10.41 11.91%
EY 8.11 5.75 5.56 5.51 7.36 9.02 9.61 -10.72%
DY 0.00 3.56 1.43 2.08 0.00 4.45 1.75 -
P/NAPS 1.36 1.40 1.42 0.92 0.85 1.12 0.85 36.91%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/09/11 29/06/11 28/03/11 21/12/10 27/09/10 14/06/10 30/03/10 -
Price 6.42 6.97 7.06 6.99 7.33 5.28 5.20 -
P/RPS 4.61 6.84 7.40 7.24 5.68 3.96 4.03 9.40%
P/EPS 11.26 17.27 18.20 17.62 15.09 11.18 10.66 3.72%
EY 8.88 5.79 5.50 5.68 6.62 8.95 9.38 -3.59%
DY 0.00 3.59 1.42 2.15 0.00 4.42 1.71 -
P/NAPS 1.24 1.39 1.44 0.90 0.94 1.13 0.87 26.73%

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