[UMCCA] QoQ Cumulative Quarter Result on 31-Jan-2011 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
28-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- 46.91%
YoY- 19.65%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 129,419 70,510 205,715 144,250 97,174 43,242 178,527 -19.25%
PBT 67,415 37,200 105,709 76,711 51,161 21,073 81,677 -11.97%
Tax -15,131 -8,330 -24,264 -18,025 -11,213 -4,805 -18,372 -12.10%
NP 52,284 28,870 81,445 58,686 39,948 16,268 63,305 -11.94%
-
NP to SH 52,284 28,870 81,445 58,686 39,948 16,268 63,305 -11.94%
-
Tax Rate 22.44% 22.39% 22.95% 23.50% 21.92% 22.80% 22.49% -
Total Cost 77,135 41,640 124,270 85,564 57,226 26,974 115,222 -23.41%
-
Net Worth 1,036,770 1,048,713 1,015,035 990,200 1,568,522 1,042,545 627,131 39.68%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div 20,249 - 50,449 15,125 15,101 - 31,262 -25.07%
Div Payout % 38.73% - 61.94% 25.77% 37.80% - 49.38% -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 1,036,770 1,048,713 1,015,035 990,200 1,568,522 1,042,545 627,131 39.68%
NOSH 202,494 202,454 201,796 201,670 201,350 134,003 134,002 31.58%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 40.40% 40.94% 39.59% 40.68% 41.11% 37.62% 35.46% -
ROE 5.04% 2.75% 8.02% 5.93% 2.55% 1.56% 10.09% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 63.91 34.83 101.94 71.53 48.26 32.27 133.23 -38.63%
EPS 25.82 14.26 40.36 29.10 19.84 12.14 31.49 -12.36%
DPS 10.00 0.00 25.00 7.50 7.50 0.00 23.33 -43.06%
NAPS 5.12 5.18 5.03 4.91 7.79 7.78 4.68 6.15%
Adjusted Per Share Value based on latest NOSH - 202,354
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 61.69 33.61 98.06 68.76 46.32 20.61 85.10 -19.25%
EPS 24.92 13.76 38.82 27.97 19.04 7.75 30.18 -11.95%
DPS 9.65 0.00 24.05 7.21 7.20 0.00 14.90 -25.08%
NAPS 4.942 4.9989 4.8383 4.72 7.4766 4.9695 2.9893 39.68%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 6.70 7.03 7.02 6.98 7.20 6.60 5.24 -
P/RPS 10.48 20.19 6.89 9.76 14.92 20.45 3.93 91.95%
P/EPS 25.95 49.30 17.39 23.99 36.29 54.37 11.09 75.98%
EY 3.85 2.03 5.75 4.17 2.76 1.84 9.02 -43.22%
DY 1.49 0.00 3.56 1.07 1.04 0.00 4.45 -51.68%
P/NAPS 1.31 1.36 1.40 1.42 0.92 0.85 1.12 10.98%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 15/12/11 29/09/11 29/06/11 28/03/11 21/12/10 27/09/10 14/06/10 -
Price 6.71 6.42 6.97 7.06 6.99 7.33 5.28 -
P/RPS 10.50 18.43 6.84 9.87 14.48 22.72 3.96 91.23%
P/EPS 25.99 45.02 17.27 24.26 35.23 60.38 11.18 75.21%
EY 3.85 2.22 5.79 4.12 2.84 1.66 8.95 -42.92%
DY 1.49 0.00 3.59 1.06 1.07 0.00 4.42 -51.46%
P/NAPS 1.31 1.24 1.39 1.44 0.90 0.94 1.13 10.32%

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