[UMCCA] QoQ Cumulative Quarter Result on 31-Jan-2010 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 48.74%
YoY- -12.6%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 97,174 43,242 178,527 129,667 86,233 41,991 192,652 -36.55%
PBT 51,161 21,073 81,677 62,699 42,092 17,729 91,837 -32.22%
Tax -11,213 -4,805 -18,372 -13,649 -9,115 -3,888 -20,497 -33.03%
NP 39,948 16,268 63,305 49,050 32,977 13,841 71,340 -31.99%
-
NP to SH 39,948 16,268 63,305 49,050 32,977 13,841 71,340 -31.99%
-
Tax Rate 21.92% 22.80% 22.49% 21.77% 21.65% 21.93% 22.32% -
Total Cost 57,226 26,974 115,222 80,617 53,256 28,150 121,312 -39.31%
-
Net Worth 1,568,522 1,042,545 627,131 804,116 804,125 893,487 879,020 46.96%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 15,101 - 31,262 8,939 8,939 - 53,598 -56.92%
Div Payout % 37.80% - 49.38% 18.22% 27.11% - 75.13% -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 1,568,522 1,042,545 627,131 804,116 804,125 893,487 879,020 46.96%
NOSH 201,350 134,003 134,002 134,019 134,020 133,956 133,996 31.09%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 41.11% 37.62% 35.46% 37.83% 38.24% 32.96% 37.03% -
ROE 2.55% 1.56% 10.09% 6.10% 4.10% 1.55% 8.12% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 48.26 32.27 133.23 96.75 64.34 31.35 143.77 -51.60%
EPS 19.84 12.14 31.49 24.40 16.41 10.33 53.24 -48.12%
DPS 7.50 0.00 23.33 6.67 6.67 0.00 40.00 -67.14%
NAPS 7.79 7.78 4.68 6.00 6.00 6.67 6.56 12.10%
Adjusted Per Share Value based on latest NOSH - 134,016
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 46.32 20.61 85.11 61.81 41.11 20.02 91.84 -36.55%
EPS 19.04 7.76 30.18 23.38 15.72 6.60 34.01 -32.00%
DPS 7.20 0.00 14.90 4.26 4.26 0.00 25.55 -56.91%
NAPS 7.4774 4.97 2.9896 3.8333 3.8334 4.2594 4.1904 46.96%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 7.20 6.60 5.24 5.08 5.33 5.50 4.17 -
P/RPS 14.92 20.45 3.93 5.25 8.28 17.55 2.90 197.13%
P/EPS 36.29 54.37 11.09 13.88 21.66 53.23 7.83 177.20%
EY 2.76 1.84 9.02 7.20 4.62 1.88 12.77 -63.88%
DY 1.04 0.00 4.45 1.31 1.25 0.00 9.59 -77.16%
P/NAPS 0.92 0.85 1.12 0.85 0.89 0.82 0.64 27.28%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 21/12/10 27/09/10 14/06/10 30/03/10 14/12/09 15/09/09 24/06/09 -
Price 6.99 7.33 5.28 5.20 5.33 5.34 4.80 -
P/RPS 14.48 22.72 3.96 5.37 8.28 17.04 3.34 165.16%
P/EPS 35.23 60.38 11.18 14.21 21.66 51.68 9.02 147.39%
EY 2.84 1.66 8.95 7.04 4.62 1.93 11.09 -59.57%
DY 1.07 0.00 4.42 1.28 1.25 0.00 8.33 -74.44%
P/NAPS 0.90 0.94 1.13 0.87 0.89 0.80 0.73 14.93%

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