[UMCCA] YoY Annualized Quarter Result on 30-Apr-2011 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
29-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
30-Apr-2011 [#4]
Profit Trend
QoQ- 4.09%
YoY- 28.65%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 244,347 206,090 231,382 205,715 178,527 192,652 222,186 1.59%
PBT 84,097 82,704 108,647 105,709 81,677 91,837 118,111 -5.50%
Tax -13,899 -13,995 -22,766 -24,264 -18,372 -20,497 -21,534 -7.03%
NP 70,198 68,709 85,881 81,445 63,305 71,340 96,577 -5.17%
-
NP to SH 70,198 68,709 85,881 81,445 63,305 71,340 96,577 -5.17%
-
Tax Rate 16.53% 16.92% 20.95% 22.95% 22.49% 22.32% 18.23% -
Total Cost 174,149 137,381 145,501 124,270 115,222 121,312 125,609 5.59%
-
Net Worth 1,670,193 1,535,944 1,054,252 1,015,035 627,131 879,020 862,988 11.62%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div 53,479 42,892 52,712 50,449 31,262 53,598 73,702 -5.20%
Div Payout % 76.18% 62.43% 61.38% 61.94% 49.38% 75.13% 76.31% -
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 1,670,193 1,535,944 1,054,252 1,015,035 627,131 879,020 862,988 11.62%
NOSH 205,688 204,247 202,740 201,796 134,002 133,996 134,004 7.39%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 28.73% 33.34% 37.12% 39.59% 35.46% 37.03% 43.47% -
ROE 4.20% 4.47% 8.15% 8.02% 10.09% 8.12% 11.19% -
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 118.79 100.90 114.13 101.94 133.23 143.77 165.80 -5.40%
EPS 34.13 33.64 42.36 40.36 31.49 53.24 72.07 -11.70%
DPS 26.00 21.00 26.00 25.00 23.33 40.00 55.00 -11.73%
NAPS 8.12 7.52 5.20 5.03 4.68 6.56 6.44 3.93%
Adjusted Per Share Value based on latest NOSH - 202,302
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 116.47 98.24 110.29 98.06 85.10 91.83 105.91 1.59%
EPS 33.46 32.75 40.94 38.82 30.18 34.01 46.04 -5.17%
DPS 25.49 20.45 25.13 24.05 14.90 25.55 35.13 -5.20%
NAPS 7.9613 7.3214 5.0253 4.8383 2.9893 4.19 4.1136 11.62%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 7.13 7.30 7.64 7.02 5.24 4.17 5.20 -
P/RPS 6.00 7.23 6.69 6.89 3.93 2.90 3.14 11.39%
P/EPS 20.89 21.70 18.04 17.39 11.09 7.83 7.22 19.36%
EY 4.79 4.61 5.54 5.75 9.02 12.77 13.86 -16.22%
DY 3.65 2.88 3.40 3.56 4.45 9.59 10.58 -16.24%
P/NAPS 0.88 0.97 1.47 1.40 1.12 0.64 0.81 1.39%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 27/06/14 27/06/13 27/06/12 29/06/11 14/06/10 24/06/09 25/06/08 -
Price 7.04 7.40 7.33 6.97 5.28 4.80 5.33 -
P/RPS 5.93 7.33 6.42 6.84 3.96 3.34 3.21 10.76%
P/EPS 20.63 22.00 17.30 17.27 11.18 9.02 7.40 18.62%
EY 4.85 4.55 5.78 5.79 8.95 11.09 13.52 -15.69%
DY 3.69 2.84 3.55 3.59 4.42 8.33 10.32 -15.74%
P/NAPS 0.87 0.98 1.41 1.39 1.13 0.73 0.83 0.78%

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