[UMCCA] YoY Annualized Quarter Result on 31-Jul-2009 [#1]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
15-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- -22.39%
YoY- -49.66%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 210,288 282,040 172,968 167,964 282,508 186,452 103,728 12.48%
PBT 94,776 148,800 84,292 70,916 143,428 88,900 33,484 18.91%
Tax -18,824 -33,320 -19,220 -15,552 -33,448 -20,520 -7,152 17.48%
NP 75,952 115,480 65,072 55,364 109,980 68,380 26,332 19.29%
-
NP to SH 75,952 115,480 65,072 55,364 109,980 68,380 26,332 19.29%
-
Tax Rate 19.86% 22.39% 22.80% 21.93% 23.32% 23.08% 21.36% -
Total Cost 134,336 166,560 107,896 112,600 172,528 118,072 77,396 9.61%
-
Net Worth 1,078,632 1,048,713 1,042,545 893,487 891,041 612,258 563,107 11.43%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 1,078,632 1,048,713 1,042,545 893,487 891,041 612,258 563,107 11.43%
NOSH 203,515 202,454 134,003 133,956 133,991 133,973 134,073 7.19%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 36.12% 40.94% 37.62% 32.96% 38.93% 36.67% 25.39% -
ROE 7.04% 11.01% 6.24% 6.20% 12.34% 11.17% 4.68% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 103.33 139.31 129.08 125.39 210.84 139.17 77.37 4.93%
EPS 37.32 57.04 48.56 41.32 82.08 51.04 19.64 11.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.30 5.18 7.78 6.67 6.65 4.57 4.20 3.94%
Adjusted Per Share Value based on latest NOSH - 133,956
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 100.24 134.44 82.45 80.06 134.66 88.88 49.44 12.48%
EPS 36.20 55.05 31.02 26.39 52.42 32.59 12.55 19.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1415 4.9989 4.9695 4.259 4.2473 2.9184 2.6842 11.43%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 7.60 7.03 6.60 5.50 7.30 6.00 4.40 -
P/RPS 7.36 5.05 5.11 4.39 3.46 4.31 5.69 4.37%
P/EPS 20.36 12.32 13.59 13.31 8.89 11.76 22.40 -1.57%
EY 4.91 8.11 7.36 7.51 11.24 8.51 4.46 1.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.36 0.85 0.82 1.10 1.31 1.05 5.27%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 20/09/12 29/09/11 27/09/10 15/09/09 10/09/08 11/09/07 22/09/06 -
Price 7.48 6.42 7.33 5.34 4.13 5.90 4.54 -
P/RPS 7.24 4.61 5.68 4.26 1.96 4.24 5.87 3.55%
P/EPS 20.04 11.26 15.09 12.92 5.03 11.56 23.12 -2.35%
EY 4.99 8.88 6.62 7.74 19.87 8.65 4.33 2.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.24 0.94 0.80 0.62 1.29 1.08 4.53%

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