[UMCCA] QoQ TTM Result on 31-Jul-2010 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
27-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- 3.83%
YoY- 13.95%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Revenue 205,715 193,110 189,468 179,778 178,527 165,267 154,185 21.25%
PBT 105,709 95,689 90,746 85,021 81,677 81,325 72,775 28.34%
Tax -24,264 -22,748 -20,470 -19,289 -18,372 -17,055 -14,993 37.96%
NP 81,445 72,941 70,276 65,732 63,305 64,270 57,782 25.79%
-
NP to SH 81,445 72,941 70,276 65,732 63,305 64,270 57,782 25.79%
-
Tax Rate 22.95% 23.77% 22.56% 22.69% 22.49% 20.97% 20.60% -
Total Cost 124,270 120,169 119,192 114,046 115,222 100,997 96,403 18.50%
-
Net Worth 1,017,580 993,559 1,569,933 938,023 803,666 804,098 803,850 17.07%
Dividend
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Div 50,517 37,443 37,443 31,264 31,264 49,129 49,129 1.87%
Div Payout % 62.03% 51.33% 53.28% 47.56% 49.39% 76.44% 85.03% -
Equity
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Net Worth 1,017,580 993,559 1,569,933 938,023 803,666 804,098 803,850 17.07%
NOSH 202,302 202,354 201,531 134,003 133,944 134,016 133,975 31.71%
Ratio Analysis
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
NP Margin 39.59% 37.77% 37.09% 36.56% 35.46% 38.89% 37.48% -
ROE 8.00% 7.34% 4.48% 7.01% 7.88% 7.99% 7.19% -
Per Share
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 101.69 95.43 94.01 134.16 133.28 123.32 115.08 -7.93%
EPS 40.26 36.05 34.87 49.05 47.26 47.96 43.13 -4.49%
DPS 24.97 18.50 18.58 23.34 23.34 36.67 36.67 -22.65%
NAPS 5.03 4.91 7.79 7.00 6.00 6.00 6.00 -11.11%
Adjusted Per Share Value based on latest NOSH - 134,003
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
RPS 98.07 92.06 90.32 85.70 85.11 78.79 73.50 21.26%
EPS 38.83 34.77 33.50 31.34 30.18 30.64 27.55 25.78%
DPS 24.08 17.85 17.85 14.90 14.90 23.42 23.42 1.87%
NAPS 4.851 4.7364 7.4841 4.4717 3.8312 3.8333 3.8321 17.07%
Price Multiplier on Financial Quarter End Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 -
Price 7.02 6.98 7.20 6.60 5.24 5.08 5.33 -
P/RPS 6.90 7.31 7.66 4.92 3.93 4.12 4.63 30.56%
P/EPS 17.44 19.36 20.65 13.45 11.09 10.59 12.36 25.88%
EY 5.73 5.16 4.84 7.43 9.02 9.44 8.09 -20.59%
DY 3.56 2.65 2.58 3.54 4.45 7.22 6.88 -35.62%
P/NAPS 1.40 1.42 0.92 0.94 0.87 0.85 0.89 35.36%
Price Multiplier on Announcement Date
30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 CAGR
Date 29/06/11 28/03/11 21/12/10 27/09/10 14/06/10 30/03/10 14/12/09 -
Price 6.97 7.06 6.99 7.33 5.28 5.20 5.33 -
P/RPS 6.85 7.40 7.44 5.46 3.96 4.22 4.63 29.93%
P/EPS 17.31 19.59 20.05 14.94 11.17 10.84 12.36 25.25%
EY 5.78 5.11 4.99 6.69 8.95 9.22 8.09 -20.12%
DY 3.58 2.62 2.66 3.18 4.42 7.05 6.88 -35.38%
P/NAPS 1.39 1.44 0.90 1.05 0.88 0.87 0.89 34.72%

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