[UMCCA] QoQ Quarter Result on 31-Jan-2009 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
24-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -49.66%
YoY- -69.98%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 44,242 41,991 35,600 32,352 54,073 70,627 59,717 -18.07%
PBT 24,363 17,729 18,626 12,057 25,297 35,857 25,564 -3.14%
Tax -5,227 -3,888 -3,406 -2,472 -6,257 -8,362 -5,749 -6.13%
NP 19,136 13,841 15,220 9,585 19,040 27,495 19,815 -2.29%
-
NP to SH 19,136 13,841 15,220 9,585 19,040 27,495 19,815 -2.29%
-
Tax Rate 21.45% 21.93% 18.29% 20.50% 24.73% 23.32% 22.49% -
Total Cost 25,106 28,150 20,380 22,767 35,033 43,132 39,902 -26.51%
-
Net Worth 803,850 893,487 878,901 864,660 864,236 891,041 862,803 -4.59%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 8,936 - 40,193 - 13,399 - 60,289 -71.89%
Div Payout % 46.70% - 264.08% - 70.37% - 304.26% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 803,850 893,487 878,901 864,660 864,236 891,041 862,803 -4.59%
NOSH 133,975 133,956 133,978 134,055 133,990 133,991 133,975 0.00%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 43.25% 32.96% 42.75% 29.63% 35.21% 38.93% 33.18% -
ROE 2.38% 1.55% 1.73% 1.11% 2.20% 3.09% 2.30% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 33.02 31.35 26.57 24.13 40.36 52.71 44.57 -18.07%
EPS 9.52 10.33 11.36 7.15 14.21 20.52 14.79 -25.39%
DPS 6.67 0.00 30.00 0.00 10.00 0.00 45.00 -71.89%
NAPS 6.00 6.67 6.56 6.45 6.45 6.65 6.44 -4.59%
Adjusted Per Share Value based on latest NOSH - 134,055
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 21.09 20.02 16.97 15.42 25.77 33.67 28.47 -18.08%
EPS 9.12 6.60 7.25 4.57 9.08 13.11 9.45 -2.33%
DPS 4.26 0.00 19.16 0.00 6.39 0.00 28.74 -71.89%
NAPS 3.8317 4.259 4.1894 4.1216 4.1195 4.2473 4.1127 -4.59%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 5.33 5.50 4.17 3.80 3.40 7.30 5.20 -
P/RPS 16.14 17.55 15.69 15.75 8.43 13.85 11.67 24.06%
P/EPS 37.32 53.23 36.71 53.15 23.93 35.58 35.16 4.04%
EY 2.68 1.88 2.72 1.88 4.18 2.81 2.84 -3.78%
DY 1.25 0.00 7.19 0.00 2.94 0.00 8.65 -72.36%
P/NAPS 0.89 0.82 0.64 0.59 0.53 1.10 0.81 6.46%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 14/12/09 15/09/09 24/06/09 24/03/09 16/12/08 10/09/08 25/06/08 -
Price 5.33 5.34 4.80 3.90 3.80 4.13 5.33 -
P/RPS 16.14 17.04 18.06 16.16 9.42 7.84 11.96 22.05%
P/EPS 37.32 51.68 42.25 54.55 26.74 20.13 36.04 2.34%
EY 2.68 1.93 2.37 1.83 3.74 4.97 2.77 -2.17%
DY 1.25 0.00 6.25 0.00 2.63 0.00 8.44 -71.90%
P/NAPS 0.89 0.80 0.73 0.60 0.59 0.62 0.83 4.74%

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