[UMCCA] QoQ Quarter Result on 31-Jan-2010 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- -16.01%
YoY- 67.69%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 53,932 43,242 48,860 43,434 44,242 41,991 35,600 31.80%
PBT 30,088 21,073 18,978 20,607 24,363 17,729 18,626 37.55%
Tax -6,408 -4,805 -4,723 -4,534 -5,227 -3,888 -3,406 52.22%
NP 23,680 16,268 14,255 16,073 19,136 13,841 15,220 34.16%
-
NP to SH 23,680 16,268 14,255 16,073 19,136 13,841 15,220 34.16%
-
Tax Rate 21.30% 22.80% 24.89% 22.00% 21.45% 21.93% 18.29% -
Total Cost 30,252 26,974 34,605 27,361 25,106 28,150 20,380 30.03%
-
Net Worth 1,569,933 1,042,545 803,666 804,098 803,850 893,487 878,901 47.06%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div 15,114 - 22,328 - 8,936 - 40,193 -47.80%
Div Payout % 63.83% - 156.64% - 46.70% - 264.08% -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 1,569,933 1,042,545 803,666 804,098 803,850 893,487 878,901 47.06%
NOSH 201,531 134,003 133,944 134,016 133,975 133,956 133,978 31.18%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 43.91% 37.62% 29.18% 37.01% 43.25% 32.96% 42.75% -
ROE 1.51% 1.56% 1.77% 2.00% 2.38% 1.55% 1.73% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 26.76 32.27 36.48 32.41 33.02 31.35 26.57 0.47%
EPS 11.75 12.14 7.09 8.00 9.52 10.33 11.36 2.26%
DPS 7.50 0.00 16.67 0.00 6.67 0.00 30.00 -60.21%
NAPS 7.79 7.78 6.00 6.00 6.00 6.67 6.56 12.10%
Adjusted Per Share Value based on latest NOSH - 134,016
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 25.71 20.61 23.29 20.70 21.09 20.02 16.97 31.81%
EPS 11.29 7.75 6.79 7.66 9.12 6.60 7.25 34.24%
DPS 7.20 0.00 10.64 0.00 4.26 0.00 19.16 -47.83%
NAPS 7.4834 4.9695 3.8308 3.8329 3.8317 4.259 4.1894 47.06%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 7.20 6.60 5.24 5.08 5.33 5.50 4.17 -
P/RPS 26.90 20.45 14.36 15.67 16.14 17.55 15.69 43.10%
P/EPS 61.28 54.37 49.24 42.36 37.32 53.23 36.71 40.58%
EY 1.63 1.84 2.03 2.36 2.68 1.88 2.72 -28.85%
DY 1.04 0.00 3.18 0.00 1.25 0.00 7.19 -72.34%
P/NAPS 0.92 0.85 0.87 0.85 0.89 0.82 0.64 27.28%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 21/12/10 27/09/10 14/06/10 30/03/10 14/12/09 15/09/09 24/06/09 -
Price 6.99 7.33 5.28 5.20 5.33 5.34 4.80 -
P/RPS 26.12 22.72 14.47 16.04 16.14 17.04 18.06 27.80%
P/EPS 59.49 60.38 49.61 43.36 37.32 51.68 42.25 25.54%
EY 1.68 1.66 2.02 2.31 2.68 1.93 2.37 -20.44%
DY 1.07 0.00 3.16 0.00 1.25 0.00 6.25 -69.06%
P/NAPS 0.90 0.94 0.88 0.87 0.89 0.80 0.73 14.93%

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