[UMCCA] QoQ Cumulative Quarter Result on 31-Jul-2010 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
27-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- -74.3%
YoY- 17.53%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 205,715 144,250 97,174 43,242 178,527 129,667 86,233 78.82%
PBT 105,709 76,711 51,161 21,073 81,677 62,699 42,092 85.07%
Tax -24,264 -18,025 -11,213 -4,805 -18,372 -13,649 -9,115 92.41%
NP 81,445 58,686 39,948 16,268 63,305 49,050 32,977 83.01%
-
NP to SH 81,445 58,686 39,948 16,268 63,305 49,050 32,977 83.01%
-
Tax Rate 22.95% 23.50% 21.92% 22.80% 22.49% 21.77% 21.65% -
Total Cost 124,270 85,564 57,226 26,974 115,222 80,617 53,256 76.19%
-
Net Worth 1,015,035 990,200 1,568,522 1,042,545 627,131 804,116 804,125 16.84%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div 50,449 15,125 15,101 - 31,262 8,939 8,939 217.99%
Div Payout % 61.94% 25.77% 37.80% - 49.38% 18.22% 27.11% -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 1,015,035 990,200 1,568,522 1,042,545 627,131 804,116 804,125 16.84%
NOSH 201,796 201,670 201,350 134,003 134,002 134,019 134,020 31.46%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 39.59% 40.68% 41.11% 37.62% 35.46% 37.83% 38.24% -
ROE 8.02% 5.93% 2.55% 1.56% 10.09% 6.10% 4.10% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 101.94 71.53 48.26 32.27 133.23 96.75 64.34 36.02%
EPS 40.36 29.10 19.84 12.14 31.49 24.40 16.41 82.50%
DPS 25.00 7.50 7.50 0.00 23.33 6.67 6.67 141.87%
NAPS 5.03 4.91 7.79 7.78 4.68 6.00 6.00 -11.11%
Adjusted Per Share Value based on latest NOSH - 134,003
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 98.06 68.76 46.32 20.61 85.10 61.81 41.10 78.83%
EPS 38.82 27.97 19.04 7.75 30.18 23.38 15.72 83.00%
DPS 24.05 7.21 7.20 0.00 14.90 4.26 4.26 218.06%
NAPS 4.8383 4.72 7.4766 4.9695 2.9893 3.833 3.833 16.84%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 7.02 6.98 7.20 6.60 5.24 5.08 5.33 -
P/RPS 6.89 9.76 14.92 20.45 3.93 5.25 8.28 -11.56%
P/EPS 17.39 23.99 36.29 54.37 11.09 13.88 21.66 -13.65%
EY 5.75 4.17 2.76 1.84 9.02 7.20 4.62 15.75%
DY 3.56 1.07 1.04 0.00 4.45 1.31 1.25 101.30%
P/NAPS 1.40 1.42 0.92 0.85 1.12 0.85 0.89 35.36%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/06/11 28/03/11 21/12/10 27/09/10 14/06/10 30/03/10 14/12/09 -
Price 6.97 7.06 6.99 7.33 5.28 5.20 5.33 -
P/RPS 6.84 9.87 14.48 22.72 3.96 5.37 8.28 -11.99%
P/EPS 17.27 24.26 35.23 60.38 11.18 14.21 21.66 -14.05%
EY 5.79 4.12 2.84 1.66 8.95 7.04 4.62 16.28%
DY 3.59 1.06 1.07 0.00 4.42 1.28 1.25 102.43%
P/NAPS 1.39 1.44 0.90 0.94 1.13 0.87 0.89 34.72%

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