[UMCCA] YoY Annualized Quarter Result on 31-Oct-2009 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
14-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 19.13%
YoY- -29.14%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 224,434 258,838 194,348 172,466 249,400 223,484 121,300 10.78%
PBT 106,646 134,830 102,322 84,184 122,308 111,856 47,412 14.45%
Tax -20,900 -30,262 -22,426 -18,230 -29,238 -22,192 -9,310 14.41%
NP 85,746 104,568 79,896 65,954 93,070 89,664 38,102 14.46%
-
NP to SH 85,746 104,568 79,896 65,954 93,070 89,664 38,102 14.46%
-
Tax Rate 19.60% 22.44% 21.92% 21.65% 23.91% 19.84% 19.64% -
Total Cost 138,688 154,270 114,452 106,512 156,330 133,820 83,198 8.88%
-
Net Worth 1,071,315 1,036,770 1,568,522 804,125 864,240 616,339 566,706 11.18%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div 40,734 40,498 30,202 17,878 26,798 26,797 16,076 16.74%
Div Payout % 47.51% 38.73% 37.80% 27.11% 28.79% 29.89% 42.19% -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 1,071,315 1,036,770 1,568,522 804,125 864,240 616,339 566,706 11.18%
NOSH 203,672 202,494 201,350 134,020 133,990 133,986 133,973 7.22%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 38.21% 40.40% 41.11% 38.24% 37.32% 40.12% 31.41% -
ROE 8.00% 10.09% 5.09% 8.20% 10.77% 14.55% 6.72% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 110.19 127.82 96.52 128.69 186.13 166.80 90.54 3.32%
EPS 42.10 51.64 39.68 32.82 69.46 66.92 28.44 6.74%
DPS 20.00 20.00 15.00 13.34 20.00 20.00 12.00 8.87%
NAPS 5.26 5.12 7.79 6.00 6.45 4.60 4.23 3.69%
Adjusted Per Share Value based on latest NOSH - 133,975
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 106.99 123.39 92.65 82.22 118.89 106.54 57.83 10.78%
EPS 40.88 49.85 38.09 31.44 44.37 42.74 18.16 14.46%
DPS 19.42 19.31 14.40 8.52 12.78 12.77 7.66 16.75%
NAPS 5.1071 4.9424 7.4774 3.8334 4.12 2.9382 2.7016 11.18%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 7.16 6.70 7.20 5.33 3.40 6.75 4.48 -
P/RPS 6.50 5.24 7.46 4.14 1.83 4.05 4.95 4.64%
P/EPS 17.01 12.97 18.15 10.83 4.89 10.09 15.75 1.28%
EY 5.88 7.71 5.51 9.23 20.43 9.91 6.35 -1.27%
DY 2.79 2.99 2.08 2.50 5.88 2.96 2.68 0.67%
P/NAPS 1.36 1.31 0.92 0.89 0.53 1.47 1.06 4.23%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 19/12/12 15/12/11 21/12/10 14/12/09 16/12/08 17/12/07 20/12/06 -
Price 7.04 6.71 6.99 5.33 3.80 7.00 4.42 -
P/RPS 6.39 5.25 7.24 4.14 2.04 4.20 4.88 4.59%
P/EPS 16.72 12.99 17.62 10.83 5.47 10.46 15.54 1.22%
EY 5.98 7.70 5.68 9.23 18.28 9.56 6.43 -1.20%
DY 2.84 2.98 2.15 2.50 5.26 2.86 2.71 0.78%
P/NAPS 1.34 1.31 0.90 0.89 0.59 1.52 1.04 4.31%

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