[UMCCA] QoQ TTM Result on 30-Apr-2010 [#4]

Stock

[UMCCA] UNITED MALACCA BHD

Announcement Date

14-Jun-2010

Admission Sponsor

Sponsor

Financial Year

30-Apr-2010

Quarter

30-Apr-2010 [#4]

Profit Trend

QoQ- -1.5%

YoY- -11.26%

Quarter Report

4Q ended 30 April 2010 Results.pdf

Latest QR

Upcoming QR

UMCCA's Result

UMCCA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	CAGR
TTM Result
Revenue	193,110	189,468	179,778	178,527	165,267	154,185	164,016	11.46%
YoY %	1.92%	5.39%	0.70%	8.02%	7.19%	-5.99%	-	-
Horiz. %	117.74%	115.52%	109.61%	108.85%	100.76%	94.01%	100.00%	-
PBT	95,689	90,746	85,021	81,677	81,325	72,775	73,709	18.94%
YoY %	5.45%	6.73%	4.09%	0.43%	11.75%	-1.27%	-	-
Horiz. %	129.82%	123.11%	115.35%	110.81%	110.33%	98.73%	100.00%	-
Tax	-22,748	-20,470	-19,289	-18,372	-17,055	-14,993	-16,023	26.23%
YoY %	-11.13%	-6.12%	-4.99%	-7.72%	-13.75%	6.43%	-	-
Horiz. %	141.97%	127.75%	120.38%	114.66%	106.44%	93.57%	100.00%	-
NP	72,941	70,276	65,732	63,305	64,270	57,782	57,686	16.88%
YoY %	3.79%	6.91%	3.83%	-1.50%	11.23%	0.17%	-	-
Horiz. %	126.44%	121.83%	113.95%	109.74%	111.41%	100.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	72,941	70,276	65,732	63,305	64,270	57,782	57,686	16.88%
YoY %	3.79%	6.91%	3.83%	-1.50%	11.23%	0.17%	-	-
Horiz. %	126.44%	121.83%	113.95%	109.74%	111.41%	100.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.77%	22.56%	22.69%	22.49%	20.97%	20.60%	21.74%	-
YoY %	5.36%	-0.57%	0.89%	7.25%	1.80%	-5.24%	-	-
Horiz. %	109.34%	103.77%	104.37%	103.45%	96.46%	94.76%	100.00%	-
Total Cost	120,169	119,192	114,046	115,222	100,997	96,403	106,330	8.47%
YoY %	0.82%	4.51%	-1.02%	14.08%	4.77%	-9.34%	-	-
Horiz. %	113.02%	112.10%	107.26%	108.36%	94.98%	90.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	993,559	1,569,933	938,023	803,666	804,098	803,850	893,487	7.31%
YoY %	-36.71%	67.37%	16.72%	-0.05%	0.03%	-10.03%	-	-
Horiz. %	111.20%	175.71%	104.98%	89.95%	90.00%	89.97%	100.00%	-

	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	CAGR
Dividend
Div	37,443	37,443	31,264	31,264	49,129	49,129	53,592	-21.21%
YoY %	0.00%	19.76%	0.00%	-36.36%	0.00%	-8.33%	-	-
Horiz. %	69.87%	69.87%	58.34%	58.34%	91.67%	91.67%	100.00%	-
Div Payout %	51.33%	53.28%	47.56%	49.39%	76.44%	85.03%	92.90%	-
YoY %	-3.66%	12.03%	-3.71%	-35.39%	-10.10%	-8.47%	-	-
Horiz. %	55.25%	57.35%	51.19%	53.16%	82.28%	91.53%	100.00%	-

	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	CAGR
Equity
Net Worth	993,559	1,569,933	938,023	803,666	804,098	803,850	893,487	7.31%
YoY %	-36.71%	67.37%	16.72%	-0.05%	0.03%	-10.03%	-	-
Horiz. %	111.20%	175.71%	104.98%	89.95%	90.00%	89.97%	100.00%	-
NOSH	202,354	201,531	134,003	133,944	134,016	133,975	133,956	31.55%
YoY %	0.41%	50.39%	0.04%	-0.05%	0.03%	0.01%	-	-
Horiz. %	151.06%	150.45%	100.04%	99.99%	100.04%	100.01%	100.00%	-

	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	CAGR
Ratio Analysis
NP Margin	37.77%	37.09%	36.56%	35.46%	38.89%	37.48%	35.17%	-
YoY %	1.83%	1.45%	3.10%	-8.82%	3.76%	6.57%	-	-
Horiz. %	107.39%	105.46%	103.95%	100.82%	110.58%	106.57%	100.00%	-
ROE	7.34%	4.48%	7.01%	7.88%	7.99%	7.19%	6.46%	-
YoY %	63.84%	-36.09%	-11.04%	-1.38%	11.13%	11.30%	-	-
Horiz. %	113.62%	69.35%	108.51%	121.98%	123.68%	111.30%	100.00%	-

	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	CAGR
Per Share
RPS	95.43	94.01	134.16	133.28	123.32	115.08	122.44	-15.26%
YoY %	1.51%	-29.93%	0.66%	8.08%	7.16%	-6.01%	-	-
Horiz. %	77.94%	76.78%	109.57%	108.85%	100.72%	93.99%	100.00%	-
EPS	36.05	34.87	49.05	47.26	47.96	43.13	43.06	-11.14%
YoY %	3.38%	-28.91%	3.79%	-1.46%	11.20%	0.16%	-	-
Horiz. %	83.72%	80.98%	113.91%	109.75%	111.38%	100.16%	100.00%	-
DPS	18.50	18.58	23.34	23.34	36.67	36.67	40.00	-40.11%
YoY %	-0.43%	-20.39%	0.00%	-36.35%	0.00%	-8.32%	-	-
Horiz. %	46.25%	46.45%	58.35%	58.35%	91.68%	91.68%	100.00%	-
NAPS	4.91	7.79	7.00	6.00	6.00	6.00	6.67	-18.42%
YoY %	-36.97%	11.29%	16.67%	0.00%	0.00%	-10.04%	-	-
Horiz. %	73.61%	116.79%	104.95%	89.96%	89.96%	89.96%	100.00%	-

	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	CAGR
Adjusted Per Share Value based on latest NOSH - 133,944
RPS	92.06	90.32	85.70	85.11	78.79	73.50	78.19	11.46%
YoY %	1.93%	5.39%	0.69%	8.02%	7.20%	-6.00%	-	-
Horiz. %	117.74%	115.51%	109.60%	108.85%	100.77%	94.00%	100.00%	-
EPS	34.77	33.50	31.34	30.18	30.64	27.55	27.50	16.87%
YoY %	3.79%	6.89%	3.84%	-1.50%	11.22%	0.18%	-	-
Horiz. %	126.44%	121.82%	113.96%	109.75%	111.42%	100.18%	100.00%	-
DPS	17.85	17.85	14.90	14.90	23.42	23.42	25.55	-21.21%
YoY %	0.00%	19.80%	0.00%	-36.38%	0.00%	-8.34%	-	-
Horiz. %	69.86%	69.86%	58.32%	58.32%	91.66%	91.66%	100.00%	-
NAPS	4.7364	7.4841	4.4717	3.8312	3.8333	3.8321	4.2594	7.31%
YoY %	-36.71%	67.37%	16.72%	-0.05%	0.03%	-10.03%	-	-
Horiz. %	111.20%	175.71%	104.98%	89.95%	90.00%	89.97%	100.00%	-

	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/11	29/10/10	30/07/10	30/04/10	29/01/10	30/10/09	31/07/09	-
Price	6.98	7.20	6.60	5.24	5.08	5.33	5.50	-
P/RPS	7.31	7.66	4.92	3.93	4.12	4.63	4.49	38.27%
YoY %	-4.57%	55.69%	25.19%	-4.61%	-11.02%	3.12%	-	-
Horiz. %	162.81%	170.60%	109.58%	87.53%	91.76%	103.12%	100.00%	-
P/EPS	19.36	20.65	13.45	11.09	10.59	12.36	12.77	31.87%
YoY %	-6.25%	53.53%	21.28%	4.72%	-14.32%	-3.21%	-	-
Horiz. %	151.61%	161.71%	105.32%	86.84%	82.93%	96.79%	100.00%	-
EY	5.16	4.84	7.43	9.02	9.44	8.09	7.83	-24.21%
YoY %	6.61%	-34.86%	-17.63%	-4.45%	16.69%	3.32%	-	-
Horiz. %	65.90%	61.81%	94.89%	115.20%	120.56%	103.32%	100.00%	-
DY	2.65	2.58	3.54	4.45	7.22	6.88	7.27	-48.87%
YoY %	2.71%	-27.12%	-20.45%	-38.37%	4.94%	-5.36%	-	-
Horiz. %	36.45%	35.49%	48.69%	61.21%	99.31%	94.64%	100.00%	-
P/NAPS	1.42	0.92	0.94	0.87	0.85	0.89	0.82	44.06%
YoY %	54.35%	-2.13%	8.05%	2.35%	-4.49%	8.54%	-	-
Horiz. %	173.17%	112.20%	114.63%	106.10%	103.66%	108.54%	100.00%	-

	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	31/10/09	31/07/09	CAGR
Price Multiplier on Announcement Date
Date	28/03/11	21/12/10	27/09/10	14/06/10	30/03/10	14/12/09	15/09/09	-
Price	7.06	6.99	7.33	5.28	5.20	5.33	5.34	-
P/RPS	7.40	7.44	5.46	3.96	4.22	4.63	4.36	42.14%
YoY %	-0.54%	36.26%	37.88%	-6.16%	-8.86%	6.19%	-	-
Horiz. %	169.72%	170.64%	125.23%	90.83%	96.79%	106.19%	100.00%	-
P/EPS	19.59	20.05	14.94	11.17	10.84	12.36	12.40	35.53%
YoY %	-2.29%	34.20%	33.75%	3.04%	-12.30%	-0.32%	-	-
Horiz. %	157.98%	161.69%	120.48%	90.08%	87.42%	99.68%	100.00%	-
EY	5.11	4.99	6.69	8.95	9.22	8.09	8.06	-26.13%
YoY %	2.40%	-25.41%	-25.25%	-2.93%	13.97%	0.37%	-	-
Horiz. %	63.40%	61.91%	83.00%	111.04%	114.39%	100.37%	100.00%	-
DY	2.62	2.66	3.18	4.42	7.05	6.88	7.49	-50.25%
YoY %	-1.50%	-16.35%	-28.05%	-37.30%	2.47%	-8.14%	-	-
Horiz. %	34.98%	35.51%	42.46%	59.01%	94.13%	91.86%	100.00%	-
P/NAPS	1.44	0.90	1.05	0.88	0.87	0.89	0.80	47.81%
YoY %	60.00%	-14.29%	19.32%	1.15%	-2.25%	11.25%	-	-
Horiz. %	180.00%	112.50%	131.25%	110.00%	108.75%	111.25%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos