[UMCCA] QoQ Quarter Result on 31-Jan-2011 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
28-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- -20.87%
YoY- 16.58%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 58,909 70,510 61,465 47,076 53,932 43,242 48,860 13.24%
PBT 30,215 37,200 28,998 25,550 30,088 21,073 18,978 36.23%
Tax -6,801 -8,330 -6,239 -6,812 -6,408 -4,805 -4,723 27.43%
NP 23,414 28,870 22,759 18,738 23,680 16,268 14,255 39.08%
-
NP to SH 23,414 28,870 22,759 18,738 23,680 16,268 14,255 39.08%
-
Tax Rate 22.51% 22.39% 21.52% 26.66% 21.30% 22.80% 24.89% -
Total Cost 35,495 41,640 38,706 28,338 30,252 26,974 34,605 1.70%
-
Net Worth 1,037,021 1,048,713 1,017,580 993,559 1,569,933 1,042,545 803,666 18.46%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div 20,254 - 35,402 - 15,114 - 22,328 -6.27%
Div Payout % 86.51% - 155.56% - 63.83% - 156.64% -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 1,037,021 1,048,713 1,017,580 993,559 1,569,933 1,042,545 803,666 18.46%
NOSH 202,543 202,454 202,302 202,354 201,531 134,003 133,944 31.64%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 39.75% 40.94% 37.03% 39.80% 43.91% 37.62% 29.18% -
ROE 2.26% 2.75% 2.24% 1.89% 1.51% 1.56% 1.77% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 29.08 34.83 30.38 23.26 26.76 32.27 36.48 -13.99%
EPS 11.56 14.26 11.25 9.26 11.75 12.14 7.09 38.40%
DPS 10.00 0.00 17.50 0.00 7.50 0.00 16.67 -28.80%
NAPS 5.12 5.18 5.03 4.91 7.79 7.78 6.00 -10.00%
Adjusted Per Share Value based on latest NOSH - 202,354
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 28.08 33.61 29.30 22.44 25.71 20.61 23.29 13.24%
EPS 11.16 13.76 10.85 8.93 11.29 7.75 6.79 39.14%
DPS 9.65 0.00 16.88 0.00 7.20 0.00 10.64 -6.28%
NAPS 4.9431 4.9989 4.8505 4.736 7.4834 4.9695 3.8308 18.46%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 6.70 7.03 7.02 6.98 7.20 6.60 5.24 -
P/RPS 23.04 20.19 23.11 30.00 26.90 20.45 14.36 36.93%
P/EPS 57.96 49.30 62.40 75.38 61.28 54.37 49.24 11.44%
EY 1.73 2.03 1.60 1.33 1.63 1.84 2.03 -10.08%
DY 1.49 0.00 2.49 0.00 1.04 0.00 3.18 -39.59%
P/NAPS 1.31 1.36 1.40 1.42 0.92 0.85 0.87 31.27%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 15/12/11 29/09/11 29/06/11 28/03/11 21/12/10 27/09/10 14/06/10 -
Price 6.71 6.42 6.97 7.06 6.99 7.33 5.28 -
P/RPS 23.07 18.43 22.94 30.35 26.12 22.72 14.47 36.35%
P/EPS 58.04 45.02 61.96 76.24 59.49 60.38 49.61 10.99%
EY 1.72 2.22 1.61 1.31 1.68 1.66 2.02 -10.13%
DY 1.49 0.00 2.51 0.00 1.07 0.00 3.16 -39.33%
P/NAPS 1.31 1.24 1.39 1.44 0.90 0.94 0.88 30.27%

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