[UMCCA] QoQ Quarter Result on 31-Jul-2010 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
27-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- 14.12%
YoY- 17.53%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 61,465 47,076 53,932 43,242 48,860 43,434 44,242 24.58%
PBT 28,998 25,550 30,088 21,073 18,978 20,607 24,363 12.34%
Tax -6,239 -6,812 -6,408 -4,805 -4,723 -4,534 -5,227 12.55%
NP 22,759 18,738 23,680 16,268 14,255 16,073 19,136 12.28%
-
NP to SH 22,759 18,738 23,680 16,268 14,255 16,073 19,136 12.28%
-
Tax Rate 21.52% 26.66% 21.30% 22.80% 24.89% 22.00% 21.45% -
Total Cost 38,706 28,338 30,252 26,974 34,605 27,361 25,106 33.56%
-
Net Worth 1,017,580 993,559 1,569,933 1,042,545 803,666 804,098 803,850 17.07%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div 35,402 - 15,114 - 22,328 - 8,936 151.00%
Div Payout % 155.56% - 63.83% - 156.64% - 46.70% -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 1,017,580 993,559 1,569,933 1,042,545 803,666 804,098 803,850 17.07%
NOSH 202,302 202,354 201,531 134,003 133,944 134,016 133,975 31.71%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 37.03% 39.80% 43.91% 37.62% 29.18% 37.01% 43.25% -
ROE 2.24% 1.89% 1.51% 1.56% 1.77% 2.00% 2.38% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 30.38 23.26 26.76 32.27 36.48 32.41 33.02 -5.41%
EPS 11.25 9.26 11.75 12.14 7.09 8.00 9.52 11.80%
DPS 17.50 0.00 7.50 0.00 16.67 0.00 6.67 90.56%
NAPS 5.03 4.91 7.79 7.78 6.00 6.00 6.00 -11.11%
Adjusted Per Share Value based on latest NOSH - 134,003
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 29.30 22.44 25.71 20.61 23.29 20.71 21.09 24.58%
EPS 10.85 8.93 11.29 7.76 6.80 7.66 9.12 12.31%
DPS 16.88 0.00 7.21 0.00 10.64 0.00 4.26 151.03%
NAPS 4.851 4.7364 7.4841 4.97 3.8312 3.8333 3.8321 17.07%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 7.02 6.98 7.20 6.60 5.24 5.08 5.33 -
P/RPS 23.11 30.00 26.90 20.45 14.36 15.67 16.14 27.12%
P/EPS 62.40 75.38 61.28 54.37 49.24 42.36 37.32 41.00%
EY 1.60 1.33 1.63 1.84 2.03 2.36 2.68 -29.16%
DY 2.49 0.00 1.04 0.00 3.18 0.00 1.25 58.51%
P/NAPS 1.40 1.42 0.92 0.85 0.87 0.85 0.89 35.36%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/06/11 28/03/11 21/12/10 27/09/10 14/06/10 30/03/10 14/12/09 -
Price 6.97 7.06 6.99 7.33 5.28 5.20 5.33 -
P/RPS 22.94 30.35 26.12 22.72 14.47 16.04 16.14 26.49%
P/EPS 61.96 76.24 59.49 60.38 49.61 43.36 37.32 40.34%
EY 1.61 1.31 1.68 1.66 2.02 2.31 2.68 -28.86%
DY 2.51 0.00 1.07 0.00 3.16 0.00 1.25 59.36%
P/NAPS 1.39 1.44 0.90 0.94 0.88 0.87 0.89 34.72%

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