[UMCCA] QoQ Quarter Result on 30-Apr-2011 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
29-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
30-Apr-2011 [#4]
Profit Trend
QoQ- 21.46%
YoY- 59.66%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 57,422 58,909 70,510 61,465 47,076 53,932 43,242 20.75%
PBT 26,742 30,215 37,200 28,998 25,550 30,088 21,073 17.16%
Tax -5,455 -6,801 -8,330 -6,239 -6,812 -6,408 -4,805 8.80%
NP 21,287 23,414 28,870 22,759 18,738 23,680 16,268 19.57%
-
NP to SH 21,287 23,414 28,870 22,759 18,738 23,680 16,268 19.57%
-
Tax Rate 20.40% 22.51% 22.39% 21.52% 26.66% 21.30% 22.80% -
Total Cost 36,135 35,495 41,640 38,706 28,338 30,252 26,974 21.45%
-
Net Worth 1,043,042 1,037,021 1,048,713 1,017,580 993,559 1,569,933 1,042,545 0.03%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - 20,254 - 35,402 - 15,114 - -
Div Payout % - 86.51% - 155.56% - 63.83% - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 1,043,042 1,037,021 1,048,713 1,017,580 993,559 1,569,933 1,042,545 0.03%
NOSH 202,926 202,543 202,454 202,302 202,354 201,531 134,003 31.77%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 37.07% 39.75% 40.94% 37.03% 39.80% 43.91% 37.62% -
ROE 2.04% 2.26% 2.75% 2.24% 1.89% 1.51% 1.56% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 28.30 29.08 34.83 30.38 23.26 26.76 32.27 -8.35%
EPS 10.49 11.56 14.26 11.25 9.26 11.75 12.14 -9.25%
DPS 0.00 10.00 0.00 17.50 0.00 7.50 0.00 -
NAPS 5.14 5.12 5.18 5.03 4.91 7.79 7.78 -24.08%
Adjusted Per Share Value based on latest NOSH - 202,302
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 27.37 28.08 33.61 29.30 22.44 25.71 20.61 20.75%
EPS 10.15 11.16 13.76 10.85 8.93 11.29 7.76 19.54%
DPS 0.00 9.66 0.00 16.88 0.00 7.21 0.00 -
NAPS 4.9723 4.9436 4.9994 4.851 4.7364 7.4841 4.97 0.03%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 6.80 6.70 7.03 7.02 6.98 7.20 6.60 -
P/RPS 24.03 23.04 20.19 23.11 30.00 26.90 20.45 11.32%
P/EPS 64.82 57.96 49.30 62.40 75.38 61.28 54.37 12.39%
EY 1.54 1.73 2.03 1.60 1.33 1.63 1.84 -11.15%
DY 0.00 1.49 0.00 2.49 0.00 1.04 0.00 -
P/NAPS 1.32 1.31 1.36 1.40 1.42 0.92 0.85 33.99%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 29/03/12 15/12/11 29/09/11 29/06/11 28/03/11 21/12/10 27/09/10 -
Price 7.36 6.71 6.42 6.97 7.06 6.99 7.33 -
P/RPS 26.01 23.07 18.43 22.94 30.35 26.12 22.72 9.40%
P/EPS 70.16 58.04 45.02 61.96 76.24 59.49 60.38 10.49%
EY 1.43 1.72 2.22 1.61 1.31 1.68 1.66 -9.43%
DY 0.00 1.49 0.00 2.51 0.00 1.07 0.00 -
P/NAPS 1.43 1.31 1.24 1.39 1.44 0.90 0.94 32.17%

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