[UMCCA] QoQ Quarter Result on 31-Oct-2009 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
14-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 38.26%
YoY- 0.5%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 43,242 48,860 43,434 44,242 41,991 35,600 32,352 21.40%
PBT 21,073 18,978 20,607 24,363 17,729 18,626 12,057 45.24%
Tax -4,805 -4,723 -4,534 -5,227 -3,888 -3,406 -2,472 55.94%
NP 16,268 14,255 16,073 19,136 13,841 15,220 9,585 42.42%
-
NP to SH 16,268 14,255 16,073 19,136 13,841 15,220 9,585 42.42%
-
Tax Rate 22.80% 24.89% 22.00% 21.45% 21.93% 18.29% 20.50% -
Total Cost 26,974 34,605 27,361 25,106 28,150 20,380 22,767 12.00%
-
Net Worth 1,042,545 803,666 804,098 803,850 893,487 878,901 864,660 13.32%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - 22,328 - 8,936 - 40,193 - -
Div Payout % - 156.64% - 46.70% - 264.08% - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 1,042,545 803,666 804,098 803,850 893,487 878,901 864,660 13.32%
NOSH 134,003 133,944 134,016 133,975 133,956 133,978 134,055 -0.02%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 37.62% 29.18% 37.01% 43.25% 32.96% 42.75% 29.63% -
ROE 1.56% 1.77% 2.00% 2.38% 1.55% 1.73% 1.11% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 32.27 36.48 32.41 33.02 31.35 26.57 24.13 21.44%
EPS 12.14 7.09 8.00 9.52 10.33 11.36 7.15 42.46%
DPS 0.00 16.67 0.00 6.67 0.00 30.00 0.00 -
NAPS 7.78 6.00 6.00 6.00 6.67 6.56 6.45 13.35%
Adjusted Per Share Value based on latest NOSH - 133,975
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 20.61 23.29 20.71 21.09 20.02 16.97 15.42 21.40%
EPS 7.76 6.80 7.66 9.12 6.60 7.26 4.57 42.46%
DPS 0.00 10.64 0.00 4.26 0.00 19.16 0.00 -
NAPS 4.97 3.8312 3.8333 3.8321 4.2594 4.1899 4.122 13.32%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 6.60 5.24 5.08 5.33 5.50 4.17 3.80 -
P/RPS 20.45 14.36 15.67 16.14 17.55 15.69 15.75 19.07%
P/EPS 54.37 49.24 42.36 37.32 53.23 36.71 53.15 1.52%
EY 1.84 2.03 2.36 2.68 1.88 2.72 1.88 -1.42%
DY 0.00 3.18 0.00 1.25 0.00 7.19 0.00 -
P/NAPS 0.85 0.87 0.85 0.89 0.82 0.64 0.59 27.64%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 27/09/10 14/06/10 30/03/10 14/12/09 15/09/09 24/06/09 24/03/09 -
Price 7.33 5.28 5.20 5.33 5.34 4.80 3.90 -
P/RPS 22.72 14.47 16.04 16.14 17.04 18.06 16.16 25.57%
P/EPS 60.38 49.61 43.36 37.32 51.68 42.25 54.55 7.02%
EY 1.66 2.02 2.31 2.68 1.93 2.37 1.83 -6.30%
DY 0.00 3.16 0.00 1.25 0.00 6.25 0.00 -
P/NAPS 0.94 0.88 0.87 0.89 0.80 0.73 0.60 35.00%

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