[UMCCA] QoQ Quarter Result on 30-Apr-2010 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
14-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
30-Apr-2010 [#4]
Profit Trend
QoQ- -11.31%
YoY- -6.34%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 47,076 53,932 43,242 48,860 43,434 44,242 41,991 7.89%
PBT 25,550 30,088 21,073 18,978 20,607 24,363 17,729 27.50%
Tax -6,812 -6,408 -4,805 -4,723 -4,534 -5,227 -3,888 45.18%
NP 18,738 23,680 16,268 14,255 16,073 19,136 13,841 22.31%
-
NP to SH 18,738 23,680 16,268 14,255 16,073 19,136 13,841 22.31%
-
Tax Rate 26.66% 21.30% 22.80% 24.89% 22.00% 21.45% 21.93% -
Total Cost 28,338 30,252 26,974 34,605 27,361 25,106 28,150 0.44%
-
Net Worth 993,559 1,569,933 1,042,545 803,666 804,098 803,850 893,487 7.31%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - 15,114 - 22,328 - 8,936 - -
Div Payout % - 63.83% - 156.64% - 46.70% - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 993,559 1,569,933 1,042,545 803,666 804,098 803,850 893,487 7.31%
NOSH 202,354 201,531 134,003 133,944 134,016 133,975 133,956 31.55%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 39.80% 43.91% 37.62% 29.18% 37.01% 43.25% 32.96% -
ROE 1.89% 1.51% 1.56% 1.77% 2.00% 2.38% 1.55% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 23.26 26.76 32.27 36.48 32.41 33.02 31.35 -17.99%
EPS 9.26 11.75 12.14 7.09 8.00 9.52 10.33 -7.01%
DPS 0.00 7.50 0.00 16.67 0.00 6.67 0.00 -
NAPS 4.91 7.79 7.78 6.00 6.00 6.00 6.67 -18.42%
Adjusted Per Share Value based on latest NOSH - 133,944
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 22.44 25.71 20.61 23.29 20.71 21.09 20.02 7.88%
EPS 8.93 11.29 7.76 6.80 7.66 9.12 6.60 22.26%
DPS 0.00 7.21 0.00 10.64 0.00 4.26 0.00 -
NAPS 4.7364 7.4841 4.97 3.8312 3.8333 3.8321 4.2594 7.31%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 6.98 7.20 6.60 5.24 5.08 5.33 5.50 -
P/RPS 30.00 26.90 20.45 14.36 15.67 16.14 17.55 42.82%
P/EPS 75.38 61.28 54.37 49.24 42.36 37.32 53.23 26.02%
EY 1.33 1.63 1.84 2.03 2.36 2.68 1.88 -20.55%
DY 0.00 1.04 0.00 3.18 0.00 1.25 0.00 -
P/NAPS 1.42 0.92 0.85 0.87 0.85 0.89 0.82 44.06%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 28/03/11 21/12/10 27/09/10 14/06/10 30/03/10 14/12/09 15/09/09 -
Price 7.06 6.99 7.33 5.28 5.20 5.33 5.34 -
P/RPS 30.35 26.12 22.72 14.47 16.04 16.14 17.04 46.78%
P/EPS 76.24 59.49 60.38 49.61 43.36 37.32 51.68 29.49%
EY 1.31 1.68 1.66 2.02 2.31 2.68 1.93 -22.71%
DY 0.00 1.07 0.00 3.16 0.00 1.25 0.00 -
P/NAPS 1.44 0.90 0.94 0.88 0.87 0.89 0.80 47.81%

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