[UMCCA] YoY Annualized Quarter Result on 30-Apr-2008 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
25-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
30-Apr-2008 [#4]
Profit Trend
QoQ- -5.64%
YoY- 86.07%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Revenue 205,715 178,527 192,652 222,186 129,645 114,007 100,013 12.76%
PBT 105,709 81,677 91,837 118,111 63,076 29,418 33,418 21.14%
Tax -24,264 -18,372 -20,497 -21,534 -11,173 -5,323 159 -
NP 81,445 63,305 71,340 96,577 51,903 24,095 33,577 15.90%
-
NP to SH 81,445 63,305 71,340 96,577 51,903 24,095 33,577 15.90%
-
Tax Rate 22.95% 22.49% 22.32% 18.23% 17.71% 18.09% -0.48% -
Total Cost 124,270 115,222 121,312 125,609 77,742 89,912 66,436 10.99%
-
Net Worth 1,015,035 627,131 879,020 862,988 596,355 556,009 526,566 11.55%
Dividend
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Div 50,449 31,262 53,598 73,702 41,543 17,417 14,738 22.75%
Div Payout % 61.94% 49.38% 75.13% 76.31% 80.04% 72.29% 43.89% -
Equity
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Net Worth 1,015,035 627,131 879,020 862,988 596,355 556,009 526,566 11.55%
NOSH 201,796 134,002 133,996 134,004 134,012 133,978 133,986 7.06%
Ratio Analysis
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
NP Margin 39.59% 35.46% 37.03% 43.47% 40.03% 21.13% 33.57% -
ROE 8.02% 10.09% 8.12% 11.19% 8.70% 4.33% 6.38% -
Per Share
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 101.94 133.23 143.77 165.80 96.74 85.09 74.64 5.32%
EPS 40.36 31.49 53.24 72.07 38.73 17.98 25.06 8.26%
DPS 25.00 23.33 40.00 55.00 31.00 13.00 11.00 14.65%
NAPS 5.03 4.68 6.56 6.44 4.45 4.15 3.93 4.19%
Adjusted Per Share Value based on latest NOSH - 133,975
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 98.06 85.10 91.83 105.91 61.80 54.34 47.67 12.76%
EPS 38.82 30.18 34.01 46.04 24.74 11.49 16.01 15.89%
DPS 24.05 14.90 25.55 35.13 19.80 8.30 7.03 22.73%
NAPS 4.8383 2.9893 4.19 4.1136 2.8426 2.6503 2.51 11.55%
Price Multiplier on Financial Quarter End Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 -
Price 7.02 5.24 4.17 5.20 5.65 4.78 3.54 -
P/RPS 6.89 3.93 2.90 3.14 5.84 5.62 4.74 6.42%
P/EPS 17.39 11.09 7.83 7.22 14.59 26.58 14.13 3.51%
EY 5.75 9.02 12.77 13.86 6.85 3.76 7.08 -3.40%
DY 3.56 4.45 9.59 10.58 5.49 2.72 3.11 2.27%
P/NAPS 1.40 1.12 0.64 0.81 1.27 1.15 0.90 7.63%
Price Multiplier on Announcement Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/06/11 14/06/10 24/06/09 25/06/08 27/06/07 27/06/06 29/06/05 -
Price 6.97 5.28 4.80 5.33 6.00 4.26 3.50 -
P/RPS 6.84 3.96 3.34 3.21 6.20 5.01 4.69 6.48%
P/EPS 17.27 11.18 9.02 7.40 15.49 23.69 13.97 3.59%
EY 5.79 8.95 11.09 13.52 6.46 4.22 7.16 -3.47%
DY 3.59 4.42 8.33 10.32 5.17 3.05 3.14 2.25%
P/NAPS 1.39 1.13 0.73 0.83 1.35 1.03 0.89 7.71%

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