[UMCCA] YoY Annualized Quarter Result on 31-Jan-2009 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
24-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -19.6%
YoY- -26.89%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 249,121 192,333 172,889 209,402 216,625 132,406 120,082 12.92%
PBT 125,542 102,281 83,598 97,614 123,396 63,006 30,208 26.78%
Tax -27,448 -24,033 -18,198 -22,788 -21,046 -10,830 -5,810 29.52%
NP 98,094 78,248 65,400 74,826 102,349 52,176 24,397 26.08%
-
NP to SH 98,094 78,248 65,400 74,826 102,349 52,176 24,397 26.08%
-
Tax Rate 21.86% 23.50% 21.77% 23.35% 17.06% 17.19% 19.23% -
Total Cost 151,026 114,085 107,489 134,576 114,276 80,230 95,685 7.89%
-
Net Worth 1,041,462 990,200 804,116 864,312 637,896 581,619 551,967 11.15%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 27,015 20,167 11,918 17,866 17,868 10,721 8,931 20.24%
Div Payout % 27.54% 25.77% 18.22% 23.88% 17.46% 20.55% 36.61% -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 1,041,462 990,200 804,116 864,312 637,896 581,619 551,967 11.15%
NOSH 202,619 201,670 134,019 134,001 134,011 134,013 133,972 7.13%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 39.38% 40.68% 37.83% 35.73% 47.25% 39.41% 20.32% -
ROE 9.42% 7.90% 8.13% 8.66% 16.04% 8.97% 4.42% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 122.95 95.37 129.00 156.27 161.65 98.80 89.63 5.40%
EPS 48.41 38.80 32.53 55.84 76.37 38.93 18.20 17.70%
DPS 13.33 10.00 8.89 13.33 13.33 8.00 6.67 12.22%
NAPS 5.14 4.91 6.00 6.45 4.76 4.34 4.12 3.75%
Adjusted Per Share Value based on latest NOSH - 134,055
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 118.75 91.68 82.41 99.82 103.26 63.11 57.24 12.92%
EPS 46.76 37.30 31.17 35.67 48.79 24.87 11.63 26.08%
DPS 12.88 9.61 5.68 8.52 8.52 5.11 4.26 20.23%
NAPS 4.9643 4.72 3.833 4.1199 3.0406 2.7724 2.631 11.15%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 -
Price 6.80 6.98 5.08 3.80 5.20 4.62 4.38 -
P/RPS 5.53 7.32 3.94 2.43 3.22 4.68 4.89 2.07%
P/EPS 14.05 17.99 10.41 6.81 6.81 11.87 24.05 -8.56%
EY 7.12 5.56 9.61 14.69 14.69 8.43 4.16 9.36%
DY 1.96 1.43 1.75 3.51 2.56 1.73 1.52 4.32%
P/NAPS 1.32 1.42 0.85 0.59 1.09 1.06 1.06 3.72%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 29/03/12 28/03/11 30/03/10 24/03/09 26/03/08 26/03/07 29/03/06 -
Price 7.36 7.06 5.20 3.90 4.90 4.86 4.32 -
P/RPS 5.99 7.40 4.03 2.50 3.03 4.92 4.82 3.68%
P/EPS 15.20 18.20 10.66 6.98 6.42 12.48 23.72 -7.14%
EY 6.58 5.50 9.38 14.32 15.59 8.01 4.22 7.68%
DY 1.81 1.42 1.71 3.42 2.72 1.65 1.54 2.72%
P/NAPS 1.43 1.44 0.87 0.60 1.03 1.12 1.05 5.28%

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