[UMCCA] QoQ TTM Result on 31-Jan-2009 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
24-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -22.74%
YoY- -15.19%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 154,185 164,016 192,652 216,769 235,144 246,200 222,186 -21.56%
PBT 72,775 73,709 91,837 98,775 123,337 131,743 118,111 -27.52%
Tax -14,993 -16,023 -20,497 -22,840 -25,057 -24,766 -21,534 -21.39%
NP 57,782 57,686 71,340 75,935 98,280 106,977 96,577 -28.93%
-
NP to SH 57,782 57,686 71,340 75,935 98,280 106,977 96,577 -28.93%
-
Tax Rate 20.60% 21.74% 22.32% 23.12% 20.32% 18.80% 18.23% -
Total Cost 96,403 106,330 121,312 140,834 136,864 139,223 125,609 -16.13%
-
Net Worth 803,850 893,487 878,901 864,660 864,236 891,041 862,803 -4.59%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 49,129 53,592 53,592 73,688 73,688 73,688 73,688 -23.62%
Div Payout % 85.03% 92.90% 75.12% 97.04% 74.98% 68.88% 76.30% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 803,850 893,487 878,901 864,660 864,236 891,041 862,803 -4.59%
NOSH 133,975 133,956 133,978 134,055 133,990 133,991 133,975 0.00%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 37.48% 35.17% 37.03% 35.03% 41.80% 43.45% 43.47% -
ROE 7.19% 6.46% 8.12% 8.78% 11.37% 12.01% 11.19% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 115.08 122.44 143.79 161.70 175.49 183.74 165.84 -21.56%
EPS 43.13 43.06 53.25 56.64 73.35 79.84 72.09 -28.93%
DPS 36.67 40.00 40.00 55.00 55.00 55.00 55.00 -23.62%
NAPS 6.00 6.67 6.56 6.45 6.45 6.65 6.44 -4.59%
Adjusted Per Share Value based on latest NOSH - 134,055
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 73.50 78.18 91.83 103.33 112.09 117.36 105.91 -21.56%
EPS 27.54 27.50 34.01 36.20 46.85 50.99 46.04 -28.93%
DPS 23.42 25.55 25.55 35.12 35.12 35.12 35.12 -23.61%
NAPS 3.8317 4.259 4.1894 4.1216 4.1195 4.2473 4.1127 -4.59%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 5.33 5.50 4.17 3.80 3.40 7.30 5.20 -
P/RPS 4.63 4.49 2.90 2.35 1.94 3.97 3.14 29.45%
P/EPS 12.36 12.77 7.83 6.71 4.64 9.14 7.21 43.09%
EY 8.09 7.83 12.77 14.91 21.57 10.94 13.86 -30.08%
DY 6.88 7.27 9.59 14.47 16.18 7.53 10.58 -24.88%
P/NAPS 0.89 0.82 0.64 0.59 0.53 1.10 0.81 6.46%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 14/12/09 15/09/09 24/06/09 24/03/09 16/12/08 10/09/08 25/06/08 -
Price 5.33 5.34 4.80 3.90 3.80 4.13 5.33 -
P/RPS 4.63 4.36 3.34 2.41 2.17 2.25 3.21 27.57%
P/EPS 12.36 12.40 9.01 6.89 5.18 5.17 7.39 40.76%
EY 8.09 8.06 11.09 14.52 19.30 19.33 13.52 -28.92%
DY 6.88 7.49 8.33 14.10 14.47 13.32 10.32 -23.62%
P/NAPS 0.89 0.80 0.73 0.60 0.59 0.62 0.83 4.74%

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