[UMCCA] QoQ Quarter Result on 31-Jul-2009 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
15-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- -9.06%
YoY- -49.66%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 48,860 43,434 44,242 41,991 35,600 32,352 54,073 -6.55%
PBT 18,978 20,607 24,363 17,729 18,626 12,057 25,297 -17.48%
Tax -4,723 -4,534 -5,227 -3,888 -3,406 -2,472 -6,257 -17.14%
NP 14,255 16,073 19,136 13,841 15,220 9,585 19,040 -17.59%
-
NP to SH 14,255 16,073 19,136 13,841 15,220 9,585 19,040 -17.59%
-
Tax Rate 24.89% 22.00% 21.45% 21.93% 18.29% 20.50% 24.73% -
Total Cost 34,605 27,361 25,106 28,150 20,380 22,767 35,033 -0.81%
-
Net Worth 803,666 804,098 803,850 893,487 878,901 864,660 864,236 -4.74%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 22,328 - 8,936 - 40,193 - 13,399 40.68%
Div Payout % 156.64% - 46.70% - 264.08% - 70.37% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 803,666 804,098 803,850 893,487 878,901 864,660 864,236 -4.74%
NOSH 133,944 134,016 133,975 133,956 133,978 134,055 133,990 -0.02%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 29.18% 37.01% 43.25% 32.96% 42.75% 29.63% 35.21% -
ROE 1.77% 2.00% 2.38% 1.55% 1.73% 1.11% 2.20% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 36.48 32.41 33.02 31.35 26.57 24.13 40.36 -6.53%
EPS 7.09 8.00 9.52 10.33 11.36 7.15 14.21 -37.17%
DPS 16.67 0.00 6.67 0.00 30.00 0.00 10.00 40.72%
NAPS 6.00 6.00 6.00 6.67 6.56 6.45 6.45 -4.71%
Adjusted Per Share Value based on latest NOSH - 133,956
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 23.29 20.71 21.09 20.02 16.97 15.42 25.78 -6.56%
EPS 6.80 7.66 9.12 6.60 7.26 4.57 9.08 -17.57%
DPS 10.64 0.00 4.26 0.00 19.16 0.00 6.39 40.61%
NAPS 3.8312 3.8333 3.8321 4.2594 4.1899 4.122 4.1199 -4.74%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 5.24 5.08 5.33 5.50 4.17 3.80 3.40 -
P/RPS 14.36 15.67 16.14 17.55 15.69 15.75 8.43 42.77%
P/EPS 49.24 42.36 37.32 53.23 36.71 53.15 23.93 61.99%
EY 2.03 2.36 2.68 1.88 2.72 1.88 4.18 -38.29%
DY 3.18 0.00 1.25 0.00 7.19 0.00 2.94 5.38%
P/NAPS 0.87 0.85 0.89 0.82 0.64 0.59 0.53 39.28%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 14/06/10 30/03/10 14/12/09 15/09/09 24/06/09 24/03/09 16/12/08 -
Price 5.28 5.20 5.33 5.34 4.80 3.90 3.80 -
P/RPS 14.47 16.04 16.14 17.04 18.06 16.16 9.42 33.23%
P/EPS 49.61 43.36 37.32 51.68 42.25 54.55 26.74 51.15%
EY 2.02 2.31 2.68 1.93 2.37 1.83 3.74 -33.75%
DY 3.16 0.00 1.25 0.00 6.25 0.00 2.63 13.05%
P/NAPS 0.88 0.87 0.89 0.80 0.73 0.60 0.59 30.63%

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