[UMCCA] QoQ Cumulative 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- 38.78%
YoY- 28.65%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 186,841 129,419 70,510 205,715 144,250 97,174 43,242 164.57%
PBT 94,157 67,415 37,200 105,709 76,711 51,161 21,073 170.54%
Tax -20,586 -15,131 -8,330 -24,264 -18,025 -11,213 -4,805 163.08%
NP 73,571 52,284 28,870 81,445 58,686 39,948 16,268 172.72%
-
NP to SH 73,571 52,284 28,870 81,445 58,686 39,948 16,268 172.72%
-
Tax Rate 21.86% 22.44% 22.39% 22.95% 23.50% 21.92% 22.80% -
Total Cost 113,270 77,135 41,640 124,270 85,564 57,226 26,974 159.60%
-
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 20,261 20,249 - 50,449 15,125 15,101 - -
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 7.06% 5.04% 2.75% 8.02% 5.93% 2.55% 1.56% -
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 92.21 63.91 34.83 101.94 71.53 48.26 32.27 100.98%
EPS 36.31 25.82 14.26 40.36 29.10 19.84 12.14 107.17%
DPS 10.00 10.00 0.00 25.00 7.50 7.50 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 89.07 61.70 33.61 98.07 68.77 46.32 20.61 164.61%
EPS 35.07 24.92 13.76 38.83 27.98 19.04 7.76 172.59%
DPS 9.66 9.65 0.00 24.05 7.21 7.20 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 7.37 10.48 20.19 6.89 9.76 14.92 20.45 -49.26%
P/EPS 18.73 25.95 49.30 17.39 23.99 36.29 54.37 -50.76%
EY 5.34 3.85 2.03 5.75 4.17 2.76 1.84 103.06%
DY 1.47 1.49 0.00 3.56 1.07 1.04 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 7.98 10.50 18.43 6.84 9.87 14.48 22.72 -50.12%
P/EPS 20.27 25.99 45.02 17.27 24.26 35.23 60.38 -51.60%
EY 4.93 3.85 2.22 5.79 4.12 2.84 1.66 106.20%
DY 1.36 1.49 0.00 3.59 1.06 1.07 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