[UMCCA] QoQ Cumulative Quarter Result on 31-Oct-2010 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
21-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- 145.56%
YoY- 21.14%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 70,510 205,715 144,250 97,174 43,242 178,527 129,667 -33.45%
PBT 37,200 105,709 76,711 51,161 21,073 81,677 62,699 -29.45%
Tax -8,330 -24,264 -18,025 -11,213 -4,805 -18,372 -13,649 -28.11%
NP 28,870 81,445 58,686 39,948 16,268 63,305 49,050 -29.83%
-
NP to SH 28,870 81,445 58,686 39,948 16,268 63,305 49,050 -29.83%
-
Tax Rate 22.39% 22.95% 23.50% 21.92% 22.80% 22.49% 21.77% -
Total Cost 41,640 124,270 85,564 57,226 26,974 115,222 80,617 -35.70%
-
Net Worth 1,048,713 1,015,035 990,200 1,568,522 1,042,545 627,131 804,116 19.42%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - 50,449 15,125 15,101 - 31,262 8,939 -
Div Payout % - 61.94% 25.77% 37.80% - 49.38% 18.22% -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 1,048,713 1,015,035 990,200 1,568,522 1,042,545 627,131 804,116 19.42%
NOSH 202,454 201,796 201,670 201,350 134,003 134,002 134,019 31.75%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 40.94% 39.59% 40.68% 41.11% 37.62% 35.46% 37.83% -
ROE 2.75% 8.02% 5.93% 2.55% 1.56% 10.09% 6.10% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 34.83 101.94 71.53 48.26 32.27 133.23 96.75 -49.48%
EPS 14.26 40.36 29.10 19.84 12.14 31.49 24.40 -30.16%
DPS 0.00 25.00 7.50 7.50 0.00 23.33 6.67 -
NAPS 5.18 5.03 4.91 7.79 7.78 4.68 6.00 -9.35%
Adjusted Per Share Value based on latest NOSH - 201,531
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 33.61 98.07 68.77 46.32 20.61 85.11 61.81 -33.45%
EPS 13.76 38.83 27.98 19.04 7.76 30.18 23.38 -29.83%
DPS 0.00 24.05 7.21 7.20 0.00 14.90 4.26 -
NAPS 4.9994 4.8388 4.7204 7.4774 4.97 2.9896 3.8333 19.42%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 7.03 7.02 6.98 7.20 6.60 5.24 5.08 -
P/RPS 20.19 6.89 9.76 14.92 20.45 3.93 5.25 146.06%
P/EPS 49.30 17.39 23.99 36.29 54.37 11.09 13.88 133.33%
EY 2.03 5.75 4.17 2.76 1.84 9.02 7.20 -57.10%
DY 0.00 3.56 1.07 1.04 0.00 4.45 1.31 -
P/NAPS 1.36 1.40 1.42 0.92 0.85 1.12 0.85 36.91%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/09/11 29/06/11 28/03/11 21/12/10 27/09/10 14/06/10 30/03/10 -
Price 6.42 6.97 7.06 6.99 7.33 5.28 5.20 -
P/RPS 18.43 6.84 9.87 14.48 22.72 3.96 5.37 128.04%
P/EPS 45.02 17.27 24.26 35.23 60.38 11.18 14.21 116.16%
EY 2.22 5.79 4.12 2.84 1.66 8.95 7.04 -53.76%
DY 0.00 3.59 1.06 1.07 0.00 4.42 1.28 -
P/NAPS 1.24 1.39 1.44 0.90 0.94 1.13 0.87 26.73%

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