[UMCCA] QoQ TTM Result on 31-Oct-2008 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
16-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Oct-2008 [#2]
Profit Trend
QoQ- -8.13%
YoY- 26.51%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 164,016 192,652 216,769 235,144 246,200 222,186 192,809 -10.23%
PBT 73,709 91,837 98,775 123,337 131,743 118,111 108,368 -22.67%
Tax -16,023 -20,497 -22,840 -25,057 -24,766 -21,534 -18,835 -10.22%
NP 57,686 71,340 75,935 98,280 106,977 96,577 89,533 -25.42%
-
NP to SH 57,686 71,340 75,935 98,280 106,977 96,577 89,533 -25.42%
-
Tax Rate 21.74% 22.32% 23.12% 20.32% 18.80% 18.23% 17.38% -
Total Cost 106,330 121,312 140,834 136,864 139,223 125,609 103,276 1.96%
-
Net Worth 893,487 878,901 864,660 864,236 891,041 862,803 637,796 25.22%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div 53,592 53,592 73,688 73,688 73,688 73,688 46,901 9.30%
Div Payout % 92.90% 75.12% 97.04% 74.98% 68.88% 76.30% 52.38% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 893,487 878,901 864,660 864,236 891,041 862,803 637,796 25.22%
NOSH 133,956 133,978 134,055 133,990 133,991 133,975 133,990 -0.01%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 35.17% 37.03% 35.03% 41.80% 43.45% 43.47% 46.44% -
ROE 6.46% 8.12% 8.78% 11.37% 12.01% 11.19% 14.04% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 122.44 143.79 161.70 175.49 183.74 165.84 143.90 -10.21%
EPS 43.06 53.25 56.64 73.35 79.84 72.09 66.82 -25.41%
DPS 40.00 40.00 55.00 55.00 55.00 55.00 35.00 9.31%
NAPS 6.67 6.56 6.45 6.45 6.65 6.44 4.76 25.24%
Adjusted Per Share Value based on latest NOSH - 133,990
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 78.18 91.83 103.33 112.09 117.36 105.91 91.91 -10.23%
EPS 27.50 34.01 36.20 46.85 50.99 46.04 42.68 -25.41%
DPS 25.55 25.55 35.12 35.12 35.12 35.12 22.36 9.30%
NAPS 4.259 4.1894 4.1216 4.1195 4.2473 4.1127 3.0402 25.22%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 5.50 4.17 3.80 3.40 7.30 5.20 5.20 -
P/RPS 4.49 2.90 2.35 1.94 3.97 3.14 3.61 15.66%
P/EPS 12.77 7.83 6.71 4.64 9.14 7.21 7.78 39.18%
EY 7.83 12.77 14.91 21.57 10.94 13.86 12.85 -28.14%
DY 7.27 9.59 14.47 16.18 7.53 10.58 6.73 5.28%
P/NAPS 0.82 0.64 0.59 0.53 1.10 0.81 1.09 -17.29%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 15/09/09 24/06/09 24/03/09 16/12/08 10/09/08 25/06/08 26/03/08 -
Price 5.34 4.80 3.90 3.80 4.13 5.33 4.90 -
P/RPS 4.36 3.34 2.41 2.17 2.25 3.21 3.41 17.82%
P/EPS 12.40 9.01 6.89 5.18 5.17 7.39 7.33 42.02%
EY 8.06 11.09 14.52 19.30 19.33 13.52 13.64 -29.60%
DY 7.49 8.33 14.10 14.47 13.32 10.32 7.14 3.24%
P/NAPS 0.80 0.73 0.60 0.59 0.62 0.83 1.03 -15.51%

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