[UMCCA] YoY Cumulative 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- -80.6%
YoY- -49.66%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 52,572 70,510 43,242 41,991 70,627 46,613 25,932 12.48%
PBT 23,694 37,200 21,073 17,729 35,857 22,225 8,371 18.91%
Tax -4,706 -8,330 -4,805 -3,888 -8,362 -5,130 -1,788 17.48%
NP 18,988 28,870 16,268 13,841 27,495 17,095 6,583 19.29%
-
NP to SH 18,988 28,870 16,268 13,841 27,495 17,095 6,583 19.29%
-
Tax Rate 19.86% 22.39% 22.80% 21.93% 23.32% 23.08% 21.36% -
Total Cost 33,584 41,640 26,974 28,150 43,132 29,518 19,349 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 1.76% 2.75% 1.56% 1.55% 3.09% 2.79% 1.17% -
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 25.83 34.83 32.27 31.35 52.71 34.79 19.34 4.93%
EPS 9.33 14.26 12.14 10.33 20.52 12.76 4.91 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 25.06 33.61 20.61 20.02 33.67 22.22 12.36 12.48%
EPS 9.05 13.76 7.76 6.60 13.11 8.15 3.14 19.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.142 4.9994 4.97 4.2594 4.2477 2.9187 2.6844 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 29.42 20.19 20.45 17.55 13.85 17.24 22.75 4.37%
P/EPS 81.46 49.30 54.37 53.23 35.58 47.02 89.61 -1.57%
EY 1.23 2.03 1.84 1.88 2.81 2.13 1.12 1.57%
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 28.96 18.43 22.72 17.04 7.84 16.96 23.47 3.56%
P/EPS 80.17 45.02 60.38 51.68 20.13 46.24 92.46 -2.34%
EY 1.25 2.22 1.66 1.93 4.97 2.16 1.08 2.46%
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