[UMCCA] YoY Annualized Quarter Result on 31-Jul-2008 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
10-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- 13.88%
YoY- 60.84%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 282,040 172,968 167,964 282,508 186,452 103,728 112,872 16.48%
PBT 148,800 84,292 70,916 143,428 88,900 33,484 28,520 31.68%
Tax -33,320 -19,220 -15,552 -33,448 -20,520 -7,152 -6,228 32.23%
NP 115,480 65,072 55,364 109,980 68,380 26,332 22,292 31.52%
-
NP to SH 115,480 65,072 55,364 109,980 68,380 26,332 22,292 31.52%
-
Tax Rate 22.39% 22.80% 21.93% 23.32% 23.08% 21.36% 21.84% -
Total Cost 166,560 107,896 112,600 172,528 118,072 77,396 90,580 10.68%
-
Net Worth 1,048,713 1,042,545 893,487 891,041 612,258 563,107 531,867 11.97%
Dividend
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 1,048,713 1,042,545 893,487 891,041 612,258 563,107 531,867 11.97%
NOSH 202,454 134,003 133,956 133,991 133,973 134,073 133,971 7.12%
Ratio Analysis
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
NP Margin 40.94% 37.62% 32.96% 38.93% 36.67% 25.39% 19.75% -
ROE 11.01% 6.24% 6.20% 12.34% 11.17% 4.68% 4.19% -
Per Share
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 139.31 129.08 125.39 210.84 139.17 77.37 84.25 8.73%
EPS 57.04 48.56 41.32 82.08 51.04 19.64 16.64 22.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.18 7.78 6.67 6.65 4.57 4.20 3.97 4.53%
Adjusted Per Share Value based on latest NOSH - 133,991
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 134.45 82.46 80.07 134.68 88.88 49.45 53.81 16.48%
EPS 55.05 31.02 26.39 52.43 32.60 12.55 10.63 31.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9994 4.97 4.2594 4.2477 2.9187 2.6844 2.5355 11.97%
Price Multiplier on Financial Quarter End Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 -
Price 7.03 6.60 5.50 7.30 6.00 4.40 3.68 -
P/RPS 5.05 5.11 4.39 3.46 4.31 5.69 4.37 2.43%
P/EPS 12.32 13.59 13.31 8.89 11.76 22.40 22.12 -9.28%
EY 8.11 7.36 7.51 11.24 8.51 4.46 4.52 10.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.85 0.82 1.10 1.31 1.05 0.93 6.53%
Price Multiplier on Announcement Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/09/11 27/09/10 15/09/09 10/09/08 11/09/07 22/09/06 21/09/05 -
Price 6.42 7.33 5.34 4.13 5.90 4.54 3.74 -
P/RPS 4.61 5.68 4.26 1.96 4.24 5.87 4.44 0.62%
P/EPS 11.26 15.09 12.92 5.03 11.56 23.12 22.48 -10.87%
EY 8.88 6.62 7.74 19.87 8.65 4.33 4.45 12.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.94 0.80 0.62 1.29 1.08 0.94 4.72%

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