[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
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 232,983 205,715 193,110 189,468 179,778 178,527 165,267 25.80%
PBT 121,836 105,709 95,689 90,746 85,021 81,677 81,325 31.02%
Tax -27,789 -24,264 -22,748 -20,470 -19,289 -18,372 -17,055 38.59%
NP 94,047 81,445 72,941 70,276 65,732 63,305 64,270 28.98%
-
NP to SH 94,047 81,445 72,941 70,276 65,732 63,305 64,270 28.98%
-
Tax Rate 22.81% 22.95% 23.77% 22.56% 22.69% 22.49% 20.97% -
Total Cost 138,936 124,270 120,169 119,192 114,046 115,222 100,997 23.76%
-
Net Worth 1,048,713 1,017,580 993,559 1,569,933 938,023 803,666 804,098 19.42%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div 50,517 50,517 37,443 37,443 31,264 31,264 49,129 1.87%
Div Payout % 53.72% 62.03% 51.33% 53.28% 47.56% 49.39% 76.44% -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 1,048,713 1,017,580 993,559 1,569,933 938,023 803,666 804,098 19.42%
NOSH 202,454 202,302 202,354 201,531 134,003 133,944 134,016 31.75%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 40.37% 39.59% 37.77% 37.09% 36.56% 35.46% 38.89% -
ROE 8.97% 8.00% 7.34% 4.48% 7.01% 7.88% 7.99% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 115.08 101.69 95.43 94.01 134.16 133.28 123.32 -4.51%
EPS 46.45 40.26 36.05 34.87 49.05 47.26 47.96 -2.11%
DPS 25.00 24.97 18.50 18.58 23.34 23.34 36.67 -22.59%
NAPS 5.18 5.03 4.91 7.79 7.00 6.00 6.00 -9.35%
Adjusted Per Share Value based on latest NOSH - 201,531
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 111.07 98.07 92.06 90.32 85.70 85.11 78.79 25.80%
EPS 44.83 38.83 34.77 33.50 31.34 30.18 30.64 28.97%
DPS 24.08 24.08 17.85 17.85 14.90 14.90 23.42 1.87%
NAPS 4.9994 4.851 4.7364 7.4841 4.4717 3.8312 3.8333 19.42%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
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%
P/EPS 15.13 17.44 19.36 20.65 13.45 11.09 10.59 26.93%
EY 6.61 5.73 5.16 4.84 7.43 9.02 9.44 -21.19%
DY 3.56 3.56 2.65 2.58 3.54 4.45 7.22 -37.66%
P/NAPS 1.36 1.40 1.42 0.92 0.94 0.87 0.85 36.91%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
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%
P/EPS 13.82 17.31 19.59 20.05 14.94 11.17 10.84 17.62%
EY 7.24 5.78 5.11 4.99 6.69 8.95 9.22 -14.92%
DY 3.89 3.58 2.62 2.66 3.18 4.42 7.05 -32.80%
P/NAPS 1.24 1.39 1.44 0.90 1.05 0.88 0.87 26.73%

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