[UMCCA] QoQ TTM Result on 31-Oct-2010 [#2]

Stock

[UMCCA] UNITED MALACCA BHD

Announcement Date

21-Dec-2010

Admission Sponsor

Sponsor

Financial Year

30-Apr-2011

Quarter

31-Oct-2010 [#2]

Profit Trend

QoQ- 6.91%

YoY- 21.62%

Quarter Report

2Q ended 31 October 2010 Results - amended.pdf

Latest QR

Upcoming QR

UMCCA's Result

UMCCA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	CAGR
TTM Result
Revenue	232,983	205,715	193,110	189,468	179,778	178,527	165,267	25.80%
YoY %	13.26%	6.53%	1.92%	5.39%	0.70%	8.02%	-	-
Horiz. %	140.97%	124.47%	116.85%	114.64%	108.78%	108.02%	100.00%	-
PBT	121,836	105,709	95,689	90,746	85,021	81,677	81,325	31.02%
YoY %	15.26%	10.47%	5.45%	6.73%	4.09%	0.43%	-	-
Horiz. %	149.81%	129.98%	117.66%	111.58%	104.54%	100.43%	100.00%	-
Tax	-27,789	-24,264	-22,748	-20,470	-19,289	-18,372	-17,055	38.59%
YoY %	-14.53%	-6.66%	-11.13%	-6.12%	-4.99%	-7.72%	-	-
Horiz. %	162.94%	142.27%	133.38%	120.02%	113.10%	107.72%	100.00%	-
NP	94,047	81,445	72,941	70,276	65,732	63,305	64,270	28.98%
YoY %	15.47%	11.66%	3.79%	6.91%	3.83%	-1.50%	-	-
Horiz. %	146.33%	126.72%	113.49%	109.34%	102.27%	98.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	94,047	81,445	72,941	70,276	65,732	63,305	64,270	28.98%
YoY %	15.47%	11.66%	3.79%	6.91%	3.83%	-1.50%	-	-
Horiz. %	146.33%	126.72%	113.49%	109.34%	102.27%	98.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.81%	22.95%	23.77%	22.56%	22.69%	22.49%	20.97%	-
YoY %	-0.61%	-3.45%	5.36%	-0.57%	0.89%	7.25%	-	-
Horiz. %	108.77%	109.44%	113.35%	107.58%	108.20%	107.25%	100.00%	-
Total Cost	138,936	124,270	120,169	119,192	114,046	115,222	100,997	23.76%
YoY %	11.80%	3.41%	0.82%	4.51%	-1.02%	14.08%	-	-
Horiz. %	137.56%	123.04%	118.98%	118.02%	112.92%	114.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,048,713	1,017,580	993,559	1,569,933	938,023	803,666	804,098	19.42%
YoY %	3.06%	2.42%	-36.71%	67.37%	16.72%	-0.05%	-	-
Horiz. %	130.42%	126.55%	123.56%	195.24%	116.66%	99.95%	100.00%	-

	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	CAGR
Dividend
Div	50,517	50,517	37,443	37,443	31,264	31,264	49,129	1.87%
YoY %	0.00%	34.92%	0.00%	19.76%	0.00%	-36.36%	-	-
Horiz. %	102.83%	102.83%	76.21%	76.21%	63.64%	63.64%	100.00%	-
Div Payout %	53.72%	62.03%	51.33%	53.28%	47.56%	49.39%	76.44%	-
YoY %	-13.40%	20.85%	-3.66%	12.03%	-3.71%	-35.39%	-	-
Horiz. %	70.28%	81.15%	67.15%	69.70%	62.22%	64.61%	100.00%	-

	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	CAGR
Equity
Net Worth	1,048,713	1,017,580	993,559	1,569,933	938,023	803,666	804,098	19.42%
YoY %	3.06%	2.42%	-36.71%	67.37%	16.72%	-0.05%	-	-
Horiz. %	130.42%	126.55%	123.56%	195.24%	116.66%	99.95%	100.00%	-
NOSH	202,454	202,302	202,354	201,531	134,003	133,944	134,016	31.75%
YoY %	0.08%	-0.03%	0.41%	50.39%	0.04%	-0.05%	-	-
Horiz. %	151.07%	150.95%	150.99%	150.38%	99.99%	99.95%	100.00%	-

	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	CAGR
Ratio Analysis
NP Margin	40.37%	39.59%	37.77%	37.09%	36.56%	35.46%	38.89%	-
YoY %	1.97%	4.82%	1.83%	1.45%	3.10%	-8.82%	-	-
Horiz. %	103.81%	101.80%	97.12%	95.37%	94.01%	91.18%	100.00%	-
ROE	8.97%	8.00%	7.34%	4.48%	7.01%	7.88%	7.99%	-
YoY %	12.13%	8.99%	63.84%	-36.09%	-11.04%	-1.38%	-	-
Horiz. %	112.27%	100.13%	91.86%	56.07%	87.73%	98.62%	100.00%	-

	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	CAGR
Per Share
RPS	115.08	101.69	95.43	94.01	134.16	133.28	123.32	-4.51%
YoY %	13.17%	6.56%	1.51%	-29.93%	0.66%	8.08%	-	-
Horiz. %	93.32%	82.46%	77.38%	76.23%	108.79%	108.08%	100.00%	-
EPS	46.45	40.26	36.05	34.87	49.05	47.26	47.96	-2.11%
YoY %	15.38%	11.68%	3.38%	-28.91%	3.79%	-1.46%	-	-
Horiz. %	96.85%	83.94%	75.17%	72.71%	102.27%	98.54%	100.00%	-
DPS	25.00	24.97	18.50	18.58	23.34	23.34	36.67	-22.59%
YoY %	0.12%	34.97%	-0.43%	-20.39%	0.00%	-36.35%	-	-
Horiz. %	68.18%	68.09%	50.45%	50.67%	63.65%	63.65%	100.00%	-
NAPS	5.18	5.03	4.91	7.79	7.00	6.00	6.00	-9.35%
YoY %	2.98%	2.44%	-36.97%	11.29%	16.67%	0.00%	-	-
Horiz. %	86.33%	83.83%	81.83%	129.83%	116.67%	100.00%	100.00%	-

	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	CAGR
Adjusted Per Share Value based on latest NOSH - 201,531
RPS	111.06	98.06	92.05	90.31	85.69	85.10	78.78	25.80%
YoY %	13.26%	6.53%	1.93%	5.39%	0.69%	8.02%	-	-
Horiz. %	140.97%	124.47%	116.84%	114.64%	108.77%	108.02%	100.00%	-
EPS	44.83	38.82	34.77	33.50	31.33	30.18	30.64	28.97%
YoY %	15.48%	11.65%	3.79%	6.93%	3.81%	-1.50%	-	-
Horiz. %	146.31%	126.70%	113.48%	109.33%	102.25%	98.50%	100.00%	-
DPS	24.08	24.08	17.85	17.85	14.90	14.90	23.42	1.87%
YoY %	0.00%	34.90%	0.00%	19.80%	0.00%	-36.38%	-	-
Horiz. %	102.82%	102.82%	76.22%	76.22%	63.62%	63.62%	100.00%	-
NAPS	4.9989	4.8505	4.736	7.4834	4.4713	3.8308	3.8329	19.42%
YoY %	3.06%	2.42%	-36.71%	67.37%	16.72%	-0.05%	-	-
Horiz. %	130.42%	126.55%	123.56%	195.24%	116.66%	99.95%	100.00%	-

	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/11	29/04/11	31/01/11	29/10/10	30/07/10	30/04/10	29/01/10	-
Price	7.03	7.02	6.98	7.20	6.60	5.24	5.08	-
P/RPS	6.11	6.90	7.31	7.66	4.92	3.93	4.12	30.13%
YoY %	-11.45%	-5.61%	-4.57%	55.69%	25.19%	-4.61%	-	-
Horiz. %	148.30%	167.48%	177.43%	185.92%	119.42%	95.39%	100.00%	-
P/EPS	15.13	17.44	19.36	20.65	13.45	11.09	10.59	26.93%
YoY %	-13.25%	-9.92%	-6.25%	53.53%	21.28%	4.72%	-	-
Horiz. %	142.87%	164.68%	182.81%	195.00%	127.01%	104.72%	100.00%	-
EY	6.61	5.73	5.16	4.84	7.43	9.02	9.44	-21.19%
YoY %	15.36%	11.05%	6.61%	-34.86%	-17.63%	-4.45%	-	-
Horiz. %	70.02%	60.70%	54.66%	51.27%	78.71%	95.55%	100.00%	-
DY	3.56	3.56	2.65	2.58	3.54	4.45	7.22	-37.66%
YoY %	0.00%	34.34%	2.71%	-27.12%	-20.45%	-38.37%	-	-
Horiz. %	49.31%	49.31%	36.70%	35.73%	49.03%	61.63%	100.00%	-
P/NAPS	1.36	1.40	1.42	0.92	0.94	0.87	0.85	36.91%
YoY %	-2.86%	-1.41%	54.35%	-2.13%	8.05%	2.35%	-	-
Horiz. %	160.00%	164.71%	167.06%	108.24%	110.59%	102.35%	100.00%	-

	31/07/11	30/04/11	31/01/11	31/10/10	31/07/10	30/04/10	31/01/10	CAGR
Price Multiplier on Announcement Date
Date	29/09/11	29/06/11	28/03/11	21/12/10	27/09/10	14/06/10	30/03/10	-
Price	6.42	6.97	7.06	6.99	7.33	5.28	5.20	-
P/RPS	5.58	6.85	7.40	7.44	5.46	3.96	4.22	20.53%
YoY %	-18.54%	-7.43%	-0.54%	36.26%	37.88%	-6.16%	-	-
Horiz. %	132.23%	162.32%	175.36%	176.30%	129.38%	93.84%	100.00%	-
P/EPS	13.82	17.31	19.59	20.05	14.94	11.17	10.84	17.62%
YoY %	-20.16%	-11.64%	-2.29%	34.20%	33.75%	3.04%	-	-
Horiz. %	127.49%	159.69%	180.72%	184.96%	137.82%	103.04%	100.00%	-
EY	7.24	5.78	5.11	4.99	6.69	8.95	9.22	-14.92%
YoY %	25.26%	13.11%	2.40%	-25.41%	-25.25%	-2.93%	-	-
Horiz. %	78.52%	62.69%	55.42%	54.12%	72.56%	97.07%	100.00%	-
DY	3.89	3.58	2.62	2.66	3.18	4.42	7.05	-32.80%
YoY %	8.66%	36.64%	-1.50%	-16.35%	-28.05%	-37.30%	-	-
Horiz. %	55.18%	50.78%	37.16%	37.73%	45.11%	62.70%	100.00%	-
P/NAPS	1.24	1.39	1.44	0.90	1.05	0.88	0.87	26.73%
YoY %	-10.79%	-3.47%	60.00%	-14.29%	19.32%	1.15%	-	-
Horiz. %	142.53%	159.77%	165.52%	103.45%	120.69%	101.15%	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