[UMCCA] YoY Annualized Quarter Result on 30-Apr-2010 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
14-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
30-Apr-2010 [#4]
Profit Trend
QoQ- -3.2%
YoY- -11.26%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 206,090 231,382 205,715 178,527 192,652 222,186 129,645 8.02%
PBT 82,704 108,647 105,709 81,677 91,837 118,111 63,076 4.61%
Tax -13,995 -22,766 -24,264 -18,372 -20,497 -21,534 -11,173 3.82%
NP 68,709 85,881 81,445 63,305 71,340 96,577 51,903 4.78%
-
NP to SH 68,709 85,881 81,445 63,305 71,340 96,577 51,903 4.78%
-
Tax Rate 16.92% 20.95% 22.95% 22.49% 22.32% 18.23% 17.71% -
Total Cost 137,381 145,501 124,270 115,222 121,312 125,609 77,742 9.94%
-
Net Worth 1,535,944 1,054,252 1,015,035 627,131 879,020 862,988 596,355 17.06%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div 42,892 52,712 50,449 31,262 53,598 73,702 41,543 0.53%
Div Payout % 62.43% 61.38% 61.94% 49.38% 75.13% 76.31% 80.04% -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 1,535,944 1,054,252 1,015,035 627,131 879,020 862,988 596,355 17.06%
NOSH 204,247 202,740 201,796 134,002 133,996 134,004 134,012 7.26%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 33.34% 37.12% 39.59% 35.46% 37.03% 43.47% 40.03% -
ROE 4.47% 8.15% 8.02% 10.09% 8.12% 11.19% 8.70% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 100.90 114.13 101.94 133.23 143.77 165.80 96.74 0.70%
EPS 33.64 42.36 40.36 31.49 53.24 72.07 38.73 -2.31%
DPS 21.00 26.00 25.00 23.33 40.00 55.00 31.00 -6.27%
NAPS 7.52 5.20 5.03 4.68 6.56 6.44 4.45 9.12%
Adjusted Per Share Value based on latest NOSH - 133,944
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 98.25 110.30 98.07 85.11 91.84 105.92 61.80 8.02%
EPS 32.75 40.94 38.83 30.18 34.01 46.04 24.74 4.78%
DPS 20.45 25.13 24.05 14.90 25.55 35.14 19.80 0.53%
NAPS 7.3221 5.0258 4.8388 2.9896 4.1904 4.114 2.8429 17.06%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 7.30 7.64 7.02 5.24 4.17 5.20 5.65 -
P/RPS 7.23 6.69 6.89 3.93 2.90 3.14 5.84 3.61%
P/EPS 21.70 18.04 17.39 11.09 7.83 7.22 14.59 6.83%
EY 4.61 5.54 5.75 9.02 12.77 13.86 6.85 -6.38%
DY 2.88 3.40 3.56 4.45 9.59 10.58 5.49 -10.18%
P/NAPS 0.97 1.47 1.40 1.12 0.64 0.81 1.27 -4.38%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 27/06/13 27/06/12 29/06/11 14/06/10 24/06/09 25/06/08 27/06/07 -
Price 7.40 7.33 6.97 5.28 4.80 5.33 6.00 -
P/RPS 7.33 6.42 6.84 3.96 3.34 3.21 6.20 2.82%
P/EPS 22.00 17.30 17.27 11.18 9.02 7.40 15.49 6.01%
EY 4.55 5.78 5.79 8.95 11.09 13.52 6.46 -5.66%
DY 2.84 3.55 3.59 4.42 8.33 10.32 5.17 -9.49%
P/NAPS 0.98 1.41 1.39 1.13 0.73 0.83 1.35 -5.19%

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