[UMCCA] YoY Cumulative Quarter Result on 31-Jan-2010 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 48.74%
YoY- -12.6%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 161,851 186,841 144,250 129,667 157,052 162,469 99,305 8.47%
PBT 72,010 94,157 76,711 62,699 73,211 92,547 47,255 7.26%
Tax -13,060 -20,586 -18,025 -13,649 -17,091 -15,785 -8,123 8.22%
NP 58,950 73,571 58,686 49,050 56,120 76,762 39,132 7.06%
-
NP to SH 58,950 73,571 58,686 49,050 56,120 76,762 39,132 7.06%
-
Tax Rate 18.14% 21.86% 23.50% 21.77% 23.34% 17.06% 17.19% -
Total Cost 102,901 113,270 85,564 80,617 100,932 85,707 60,173 9.34%
-
Net Worth 1,066,811 1,041,462 990,200 804,116 864,312 637,896 581,619 10.62%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 20,397 20,261 15,125 8,939 13,400 13,401 8,040 16.76%
Div Payout % 34.60% 27.54% 25.77% 18.22% 23.88% 17.46% 20.55% -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 1,066,811 1,041,462 990,200 804,116 864,312 637,896 581,619 10.62%
NOSH 203,979 202,619 201,670 134,019 134,001 134,011 134,013 7.24%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 36.42% 39.38% 40.68% 37.83% 35.73% 47.25% 39.41% -
ROE 5.53% 7.06% 5.93% 6.10% 6.49% 12.03% 6.73% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 79.35 92.21 71.53 96.75 117.20 121.23 74.10 1.14%
EPS 28.90 36.31 29.10 24.40 41.88 57.28 29.20 -0.17%
DPS 10.00 10.00 7.50 6.67 10.00 10.00 6.00 8.87%
NAPS 5.23 5.14 4.91 6.00 6.45 4.76 4.34 3.15%
Adjusted Per Share Value based on latest NOSH - 134,016
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 77.15 89.06 68.76 61.81 74.86 77.44 47.34 8.47%
EPS 28.10 35.07 27.97 23.38 26.75 36.59 18.65 7.06%
DPS 9.72 9.66 7.21 4.26 6.39 6.39 3.83 16.77%
NAPS 5.0851 4.9643 4.72 3.833 4.1199 3.0406 2.7724 10.62%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 7.01 6.80 6.98 5.08 3.80 5.20 4.62 -
P/RPS 8.83 7.37 9.76 5.25 3.24 4.29 6.23 5.97%
P/EPS 24.26 18.73 23.99 13.88 9.07 9.08 15.82 7.37%
EY 4.12 5.34 4.17 7.20 11.02 11.02 6.32 -6.87%
DY 1.43 1.47 1.07 1.31 2.63 1.92 1.30 1.59%
P/NAPS 1.34 1.32 1.42 0.85 0.59 1.09 1.06 3.98%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 28/03/13 29/03/12 28/03/11 30/03/10 24/03/09 26/03/08 26/03/07 -
Price 7.34 7.36 7.06 5.20 3.90 4.90 4.86 -
P/RPS 9.25 7.98 9.87 5.37 3.33 4.04 6.56 5.88%
P/EPS 25.40 20.27 24.26 14.21 9.31 8.55 16.64 7.29%
EY 3.94 4.93 4.12 7.04 10.74 11.69 6.01 -6.78%
DY 1.36 1.36 1.06 1.28 2.56 2.04 1.23 1.68%
P/NAPS 1.40 1.43 1.44 0.87 0.60 1.03 1.12 3.78%

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