[UMCCA] QoQ TTM Result on 31-Jul-2008 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
10-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- 10.77%
YoY- 71.4%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 192,652 216,769 235,144 246,200 222,186 192,809 180,737 4.35%
PBT 91,837 98,775 123,337 131,743 118,111 108,368 95,298 -2.43%
Tax -20,497 -22,840 -25,057 -24,766 -21,534 -18,835 -17,614 10.64%
NP 71,340 75,935 98,280 106,977 96,577 89,533 77,684 -5.52%
-
NP to SH 71,340 75,935 98,280 106,977 96,577 89,533 77,684 -5.52%
-
Tax Rate 22.32% 23.12% 20.32% 18.80% 18.23% 17.38% 18.48% -
Total Cost 121,312 140,834 136,864 139,223 125,609 103,276 103,053 11.49%
-
Net Worth 878,901 864,660 864,236 891,041 862,803 637,796 616,377 26.71%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 53,592 73,688 73,688 73,688 73,688 46,901 46,901 9.30%
Div Payout % 75.12% 97.04% 74.98% 68.88% 76.30% 52.38% 60.37% -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 878,901 864,660 864,236 891,041 862,803 637,796 616,377 26.71%
NOSH 133,978 134,055 133,990 133,991 133,975 133,990 133,995 -0.00%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 37.03% 35.03% 41.80% 43.45% 43.47% 46.44% 42.98% -
ROE 8.12% 8.78% 11.37% 12.01% 11.19% 14.04% 12.60% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 143.79 161.70 175.49 183.74 165.84 143.90 134.88 4.36%
EPS 53.25 56.64 73.35 79.84 72.09 66.82 57.98 -5.52%
DPS 40.00 55.00 55.00 55.00 55.00 35.00 35.00 9.31%
NAPS 6.56 6.45 6.45 6.65 6.44 4.76 4.60 26.72%
Adjusted Per Share Value based on latest NOSH - 133,991
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 91.84 103.34 112.10 117.37 105.92 91.91 86.16 4.35%
EPS 34.01 36.20 46.85 51.00 46.04 42.68 37.03 -5.51%
DPS 25.55 35.13 35.13 35.13 35.13 22.36 22.36 9.30%
NAPS 4.1899 4.122 4.1199 4.2477 4.1131 3.0405 2.9384 26.71%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 4.17 3.80 3.40 7.30 5.20 5.20 6.75 -
P/RPS 2.90 2.35 1.94 3.97 3.14 3.61 5.00 -30.47%
P/EPS 7.83 6.71 4.64 9.14 7.21 7.78 11.64 -23.24%
EY 12.77 14.91 21.57 10.94 13.86 12.85 8.59 30.28%
DY 9.59 14.47 16.18 7.53 10.58 6.73 5.19 50.63%
P/NAPS 0.64 0.59 0.53 1.10 0.81 1.09 1.47 -42.58%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 24/06/09 24/03/09 16/12/08 10/09/08 25/06/08 26/03/08 17/12/07 -
Price 4.80 3.90 3.80 4.13 5.33 4.90 7.00 -
P/RPS 3.34 2.41 2.17 2.25 3.21 3.41 5.19 -25.48%
P/EPS 9.01 6.89 5.18 5.17 7.39 7.33 12.07 -17.72%
EY 11.09 14.52 19.30 19.33 13.52 13.64 8.28 21.52%
DY 8.33 14.10 14.47 13.32 10.32 7.14 5.00 40.57%
P/NAPS 0.73 0.60 0.59 0.62 0.83 1.03 1.52 -38.70%

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