[UMCCA] YoY Annualized Quarter Result on 30-Apr-2009 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
24-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- -4.66%
YoY- -26.13%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 231,382 205,715 178,527 192,652 222,186 129,645 114,007 12.50%
PBT 108,647 105,709 81,677 91,837 118,111 63,076 29,418 24.30%
Tax -22,766 -24,264 -18,372 -20,497 -21,534 -11,173 -5,323 27.37%
NP 85,881 81,445 63,305 71,340 96,577 51,903 24,095 23.56%
-
NP to SH 85,881 81,445 63,305 71,340 96,577 51,903 24,095 23.56%
-
Tax Rate 20.95% 22.95% 22.49% 22.32% 18.23% 17.71% 18.09% -
Total Cost 145,501 124,270 115,222 121,312 125,609 77,742 89,912 8.34%
-
Net Worth 1,054,252 1,015,035 627,131 879,020 862,988 596,355 556,009 11.24%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 52,712 50,449 31,262 53,598 73,702 41,543 17,417 20.24%
Div Payout % 61.38% 61.94% 49.38% 75.13% 76.31% 80.04% 72.29% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 1,054,252 1,015,035 627,131 879,020 862,988 596,355 556,009 11.24%
NOSH 202,740 201,796 134,002 133,996 134,004 134,012 133,978 7.14%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 37.12% 39.59% 35.46% 37.03% 43.47% 40.03% 21.13% -
ROE 8.15% 8.02% 10.09% 8.12% 11.19% 8.70% 4.33% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 114.13 101.94 133.23 143.77 165.80 96.74 85.09 5.01%
EPS 42.36 40.36 31.49 53.24 72.07 38.73 17.98 15.33%
DPS 26.00 25.00 23.33 40.00 55.00 31.00 13.00 12.23%
NAPS 5.20 5.03 4.68 6.56 6.44 4.45 4.15 3.82%
Adjusted Per Share Value based on latest NOSH - 133,978
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 110.29 98.06 85.10 91.83 105.91 61.80 54.34 12.50%
EPS 40.94 38.82 30.18 34.01 46.04 24.74 11.49 23.56%
DPS 25.13 24.05 14.90 25.55 35.13 19.80 8.30 20.25%
NAPS 5.0253 4.8383 2.9893 4.19 4.1136 2.8426 2.6503 11.24%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 7.64 7.02 5.24 4.17 5.20 5.65 4.78 -
P/RPS 6.69 6.89 3.93 2.90 3.14 5.84 5.62 2.94%
P/EPS 18.04 17.39 11.09 7.83 7.22 14.59 26.58 -6.24%
EY 5.54 5.75 9.02 12.77 13.86 6.85 3.76 6.66%
DY 3.40 3.56 4.45 9.59 10.58 5.49 2.72 3.78%
P/NAPS 1.47 1.40 1.12 0.64 0.81 1.27 1.15 4.17%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 27/06/12 29/06/11 14/06/10 24/06/09 25/06/08 27/06/07 27/06/06 -
Price 7.33 6.97 5.28 4.80 5.33 6.00 4.26 -
P/RPS 6.42 6.84 3.96 3.34 3.21 6.20 5.01 4.21%
P/EPS 17.30 17.27 11.18 9.02 7.40 15.49 23.69 -5.09%
EY 5.78 5.79 8.95 11.09 13.52 6.46 4.22 5.37%
DY 3.55 3.59 4.42 8.33 10.32 5.17 3.05 2.56%
P/NAPS 1.41 1.39 1.13 0.73 0.83 1.35 1.03 5.36%

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