[UMCCA] QoQ Quarter Result on 31-Jul-2011 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
29-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jul-2011 [#1]
Profit Trend
QoQ- 26.85%
YoY- 77.46%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 44,541 57,422 58,909 70,510 61,465 47,076 53,932 -11.98%
PBT 14,490 26,742 30,215 37,200 28,998 25,550 30,088 -38.58%
Tax -2,180 -5,455 -6,801 -8,330 -6,239 -6,812 -6,408 -51.29%
NP 12,310 21,287 23,414 28,870 22,759 18,738 23,680 -35.37%
-
NP to SH 12,310 21,287 23,414 28,870 22,759 18,738 23,680 -35.37%
-
Tax Rate 15.04% 20.40% 22.51% 22.39% 21.52% 26.66% 21.30% -
Total Cost 32,231 36,135 35,495 41,640 38,706 28,338 30,252 4.31%
-
Net Worth 1,056,303 1,043,042 1,037,021 1,048,713 1,017,580 993,559 1,569,933 -23.23%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div 32,501 - 20,254 - 35,402 - 15,114 66.67%
Div Payout % 264.03% - 86.51% - 155.56% - 63.83% -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 1,056,303 1,043,042 1,037,021 1,048,713 1,017,580 993,559 1,569,933 -23.23%
NOSH 203,135 202,926 202,543 202,454 202,302 202,354 201,531 0.53%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 27.64% 37.07% 39.75% 40.94% 37.03% 39.80% 43.91% -
ROE 1.17% 2.04% 2.26% 2.75% 2.24% 1.89% 1.51% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 21.93 28.30 29.08 34.83 30.38 23.26 26.76 -12.43%
EPS 6.06 10.49 11.56 14.26 11.25 9.26 11.75 -35.71%
DPS 16.00 0.00 10.00 0.00 17.50 0.00 7.50 65.79%
NAPS 5.20 5.14 5.12 5.18 5.03 4.91 7.79 -23.63%
Adjusted Per Share Value based on latest NOSH - 202,454
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 21.23 27.37 28.08 33.61 29.30 22.44 25.71 -11.99%
EPS 5.87 10.15 11.16 13.76 10.85 8.93 11.29 -35.36%
DPS 15.49 0.00 9.66 0.00 16.88 0.00 7.21 66.57%
NAPS 5.0356 4.9723 4.9436 4.9994 4.851 4.7364 7.4841 -23.23%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 7.64 6.80 6.70 7.03 7.02 6.98 7.20 -
P/RPS 34.84 24.03 23.04 20.19 23.11 30.00 26.90 18.83%
P/EPS 126.07 64.82 57.96 49.30 62.40 75.38 61.28 61.82%
EY 0.79 1.54 1.73 2.03 1.60 1.33 1.63 -38.32%
DY 2.09 0.00 1.49 0.00 2.49 0.00 1.04 59.31%
P/NAPS 1.47 1.32 1.31 1.36 1.40 1.42 0.92 36.71%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 27/06/12 29/03/12 15/12/11 29/09/11 29/06/11 28/03/11 21/12/10 -
Price 7.33 7.36 6.71 6.42 6.97 7.06 6.99 -
P/RPS 33.43 26.01 23.07 18.43 22.94 30.35 26.12 17.89%
P/EPS 120.96 70.16 58.04 45.02 61.96 76.24 59.49 60.56%
EY 0.83 1.43 1.72 2.22 1.61 1.31 1.68 -37.53%
DY 2.18 0.00 1.49 0.00 2.51 0.00 1.07 60.78%
P/NAPS 1.41 1.43 1.31 1.24 1.39 1.44 0.90 34.92%

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