[UMCCA] QoQ Cumulative Quarter Result on 30-Apr-2009 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
24-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- 27.12%
YoY- -26.13%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 129,667 86,233 41,991 192,652 157,052 124,700 70,627 49.77%
PBT 62,699 42,092 17,729 91,837 73,211 61,154 35,857 44.99%
Tax -13,649 -9,115 -3,888 -20,497 -17,091 -14,619 -8,362 38.50%
NP 49,050 32,977 13,841 71,340 56,120 46,535 27,495 46.93%
-
NP to SH 49,050 32,977 13,841 71,340 56,120 46,535 27,495 46.93%
-
Tax Rate 21.77% 21.65% 21.93% 22.32% 23.34% 23.91% 23.32% -
Total Cost 80,617 53,256 28,150 121,312 100,932 78,165 43,132 51.56%
-
Net Worth 804,116 804,125 893,487 879,020 864,312 864,240 891,041 -6.59%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 8,939 8,939 - 53,598 13,400 13,399 - -
Div Payout % 18.22% 27.11% - 75.13% 23.88% 28.79% - -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 804,116 804,125 893,487 879,020 864,312 864,240 891,041 -6.59%
NOSH 134,019 134,020 133,956 133,996 134,001 133,990 133,991 0.01%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 37.83% 38.24% 32.96% 37.03% 35.73% 37.32% 38.93% -
ROE 6.10% 4.10% 1.55% 8.12% 6.49% 5.38% 3.09% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 96.75 64.34 31.35 143.77 117.20 93.07 52.71 49.74%
EPS 24.40 16.41 10.33 53.24 41.88 34.73 20.52 12.20%
DPS 6.67 6.67 0.00 40.00 10.00 10.00 0.00 -
NAPS 6.00 6.00 6.67 6.56 6.45 6.45 6.65 -6.60%
Adjusted Per Share Value based on latest NOSH - 133,978
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 61.81 41.10 20.02 91.83 74.86 59.44 33.67 49.76%
EPS 23.38 15.72 6.60 34.01 26.75 22.18 13.11 46.90%
DPS 4.26 4.26 0.00 25.55 6.39 6.39 0.00 -
NAPS 3.833 3.833 4.259 4.19 4.1199 4.1196 4.2473 -6.59%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 5.08 5.33 5.50 4.17 3.80 3.40 7.30 -
P/RPS 5.25 8.28 17.55 2.90 3.24 3.65 13.85 -47.53%
P/EPS 13.88 21.66 53.23 7.83 9.07 9.79 35.58 -46.51%
EY 7.20 4.62 1.88 12.77 11.02 10.21 2.81 86.92%
DY 1.31 1.25 0.00 9.59 2.63 2.94 0.00 -
P/NAPS 0.85 0.89 0.82 0.64 0.59 0.53 1.10 -15.75%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 30/03/10 14/12/09 15/09/09 24/06/09 24/03/09 16/12/08 10/09/08 -
Price 5.20 5.33 5.34 4.80 3.90 3.80 4.13 -
P/RPS 5.37 8.28 17.04 3.34 3.33 4.08 7.84 -22.24%
P/EPS 14.21 21.66 51.68 9.02 9.31 10.94 20.13 -20.66%
EY 7.04 4.62 1.93 11.09 10.74 9.14 4.97 26.04%
DY 1.28 1.25 0.00 8.33 2.56 2.63 0.00 -
P/NAPS 0.87 0.89 0.80 0.73 0.60 0.59 0.62 25.26%

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