[UMCCA] QoQ Quarter Result on 31-Jul-2008 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
10-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- 38.76%
YoY- 60.84%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 35,600 32,352 54,073 70,627 59,717 50,727 65,129 -33.17%
PBT 18,626 12,057 25,297 35,857 25,564 36,619 33,703 -32.68%
Tax -3,406 -2,472 -6,257 -8,362 -5,749 -4,689 -5,966 -31.20%
NP 15,220 9,585 19,040 27,495 19,815 31,930 27,737 -32.99%
-
NP to SH 15,220 9,585 19,040 27,495 19,815 31,930 27,737 -32.99%
-
Tax Rate 18.29% 20.50% 24.73% 23.32% 22.49% 12.80% 17.70% -
Total Cost 20,380 22,767 35,033 43,132 39,902 18,797 37,392 -33.30%
-
Net Worth 878,901 864,660 864,236 891,041 862,803 637,796 616,377 26.71%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 40,193 - 13,399 - 60,289 - 13,399 108.13%
Div Payout % 264.08% - 70.37% - 304.26% - 48.31% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 878,901 864,660 864,236 891,041 862,803 637,796 616,377 26.71%
NOSH 133,978 134,055 133,990 133,991 133,975 133,990 133,995 -0.00%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 42.75% 29.63% 35.21% 38.93% 33.18% 62.94% 42.59% -
ROE 1.73% 1.11% 2.20% 3.09% 2.30% 5.01% 4.50% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 26.57 24.13 40.36 52.71 44.57 37.86 48.61 -33.17%
EPS 11.36 7.15 14.21 20.52 14.79 23.83 20.70 -32.99%
DPS 30.00 0.00 10.00 0.00 45.00 0.00 10.00 108.14%
NAPS 6.56 6.45 6.45 6.65 6.44 4.76 4.60 26.72%
Adjusted Per Share Value based on latest NOSH - 133,991
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 16.97 15.42 25.77 33.67 28.47 24.18 31.04 -33.16%
EPS 7.25 4.57 9.08 13.11 9.45 15.22 13.22 -33.02%
DPS 19.16 0.00 6.39 0.00 28.74 0.00 6.39 108.07%
NAPS 4.1894 4.1216 4.1195 4.2473 4.1127 3.0402 2.9381 26.71%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 4.17 3.80 3.40 7.30 5.20 5.20 6.75 -
P/RPS 15.69 15.75 8.43 13.85 11.67 13.74 13.89 8.47%
P/EPS 36.71 53.15 23.93 35.58 35.16 21.82 32.61 8.22%
EY 2.72 1.88 4.18 2.81 2.84 4.58 3.07 -7.75%
DY 7.19 0.00 2.94 0.00 8.65 0.00 1.48 187.11%
P/NAPS 0.64 0.59 0.53 1.10 0.81 1.09 1.47 -42.58%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 24/06/09 24/03/09 16/12/08 10/09/08 25/06/08 26/03/08 17/12/07 -
Price 4.80 3.90 3.80 4.13 5.33 4.90 7.00 -
P/RPS 18.06 16.16 9.42 7.84 11.96 12.94 14.40 16.31%
P/EPS 42.25 54.55 26.74 20.13 36.04 20.56 33.82 16.00%
EY 2.37 1.83 3.74 4.97 2.77 4.86 2.96 -13.78%
DY 6.25 0.00 2.63 0.00 8.44 0.00 1.43 167.55%
P/NAPS 0.73 0.60 0.59 0.62 0.83 1.03 1.52 -38.70%

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