[UMCCA] QoQ Cumulative Quarter Result on 31-Jul-2009 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
15-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- -80.6%
YoY- -49.66%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 178,527 129,667 86,233 41,991 192,652 157,052 124,700 27.10%
PBT 81,677 62,699 42,092 17,729 91,837 73,211 61,154 21.34%
Tax -18,372 -13,649 -9,115 -3,888 -20,497 -17,091 -14,619 16.50%
NP 63,305 49,050 32,977 13,841 71,340 56,120 46,535 22.84%
-
NP to SH 63,305 49,050 32,977 13,841 71,340 56,120 46,535 22.84%
-
Tax Rate 22.49% 21.77% 21.65% 21.93% 22.32% 23.34% 23.91% -
Total Cost 115,222 80,617 53,256 28,150 121,312 100,932 78,165 29.61%
-
Net Worth 627,131 804,116 804,125 893,487 879,020 864,312 864,240 -19.29%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 31,262 8,939 8,939 - 53,598 13,400 13,399 76.18%
Div Payout % 49.38% 18.22% 27.11% - 75.13% 23.88% 28.79% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 627,131 804,116 804,125 893,487 879,020 864,312 864,240 -19.29%
NOSH 134,002 134,019 134,020 133,956 133,996 134,001 133,990 0.00%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 35.46% 37.83% 38.24% 32.96% 37.03% 35.73% 37.32% -
ROE 10.09% 6.10% 4.10% 1.55% 8.12% 6.49% 5.38% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 133.23 96.75 64.34 31.35 143.77 117.20 93.07 27.10%
EPS 31.49 24.40 16.41 10.33 53.24 41.88 34.73 -6.33%
DPS 23.33 6.67 6.67 0.00 40.00 10.00 10.00 76.17%
NAPS 4.68 6.00 6.00 6.67 6.56 6.45 6.45 -19.30%
Adjusted Per Share Value based on latest NOSH - 133,956
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 85.10 61.81 41.10 20.02 91.83 74.86 59.44 27.11%
EPS 30.18 23.38 15.72 6.60 34.01 26.75 22.18 22.86%
DPS 14.90 4.26 4.26 0.00 25.55 6.39 6.39 76.11%
NAPS 2.9893 3.833 3.833 4.259 4.19 4.1199 4.1196 -19.29%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 5.24 5.08 5.33 5.50 4.17 3.80 3.40 -
P/RPS 3.93 5.25 8.28 17.55 2.90 3.24 3.65 5.06%
P/EPS 11.09 13.88 21.66 53.23 7.83 9.07 9.79 8.69%
EY 9.02 7.20 4.62 1.88 12.77 11.02 10.21 -7.95%
DY 4.45 1.31 1.25 0.00 9.59 2.63 2.94 31.92%
P/NAPS 1.12 0.85 0.89 0.82 0.64 0.59 0.53 64.90%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 14/06/10 30/03/10 14/12/09 15/09/09 24/06/09 24/03/09 16/12/08 -
Price 5.28 5.20 5.33 5.34 4.80 3.90 3.80 -
P/RPS 3.96 5.37 8.28 17.04 3.34 3.33 4.08 -1.97%
P/EPS 11.18 14.21 21.66 51.68 9.02 9.31 10.94 1.46%
EY 8.95 7.04 4.62 1.93 11.09 10.74 9.14 -1.39%
DY 4.42 1.28 1.25 0.00 8.33 2.56 2.63 41.48%
P/NAPS 1.13 0.87 0.89 0.80 0.73 0.60 0.59 54.40%

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