[UMCCA] YoY Cumulative Quarter Result on 31-Oct-2008 [#2]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
16-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Oct-2008 [#2]
Profit Trend
QoQ- 69.25%
YoY- 3.8%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 129,419 97,174 86,233 124,700 111,742 60,650 63,252 12.66%
PBT 67,415 51,161 42,092 61,154 55,928 23,706 18,008 24.59%
Tax -15,131 -11,213 -9,115 -14,619 -11,096 -4,655 -3,436 28.01%
NP 52,284 39,948 32,977 46,535 44,832 19,051 14,572 23.71%
-
NP to SH 52,284 39,948 32,977 46,535 44,832 19,051 14,572 23.71%
-
Tax Rate 22.44% 21.92% 21.65% 23.91% 19.84% 19.64% 19.08% -
Total Cost 77,135 57,226 53,256 78,165 66,910 41,599 48,680 7.96%
-
Net Worth 1,036,770 1,568,522 804,125 864,240 616,339 566,706 533,110 11.71%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div 20,249 15,101 8,939 13,399 13,398 8,038 6,697 20.24%
Div Payout % 38.73% 37.80% 27.11% 28.79% 29.89% 42.19% 45.96% -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 1,036,770 1,568,522 804,125 864,240 616,339 566,706 533,110 11.71%
NOSH 202,494 201,350 134,020 133,990 133,986 133,973 133,947 7.12%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 40.40% 41.11% 38.24% 37.32% 40.12% 31.41% 23.04% -
ROE 5.04% 2.55% 4.10% 5.38% 7.27% 3.36% 2.73% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 63.91 48.26 64.34 93.07 83.40 45.27 47.22 5.17%
EPS 25.82 19.84 16.41 34.73 33.46 14.22 10.87 15.50%
DPS 10.00 7.50 6.67 10.00 10.00 6.00 5.00 12.24%
NAPS 5.12 7.79 6.00 6.45 4.60 4.23 3.98 4.28%
Adjusted Per Share Value based on latest NOSH - 133,990
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 61.69 46.32 41.10 59.44 53.26 28.91 30.15 12.66%
EPS 24.92 19.04 15.72 22.18 21.37 9.08 6.95 23.70%
DPS 9.65 7.20 4.26 6.39 6.39 3.83 3.19 20.25%
NAPS 4.942 7.4766 3.833 4.1196 2.9379 2.7013 2.5412 11.71%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 6.70 7.20 5.33 3.40 6.75 4.48 3.90 -
P/RPS 10.48 14.92 8.28 3.65 8.09 9.90 8.26 4.04%
P/EPS 25.95 36.29 21.66 9.79 20.17 31.50 35.85 -5.24%
EY 3.85 2.76 4.62 10.21 4.96 3.17 2.79 5.51%
DY 1.49 1.04 1.25 2.94 1.48 1.34 1.28 2.56%
P/NAPS 1.31 0.92 0.89 0.53 1.47 1.06 0.98 4.95%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 15/12/11 21/12/10 14/12/09 16/12/08 17/12/07 20/12/06 21/12/05 -
Price 6.71 6.99 5.33 3.80 7.00 4.42 3.96 -
P/RPS 10.50 14.48 8.28 4.08 8.39 9.76 8.39 3.80%
P/EPS 25.99 35.23 21.66 10.94 20.92 31.08 36.40 -5.45%
EY 3.85 2.84 4.62 9.14 4.78 3.22 2.75 5.76%
DY 1.49 1.07 1.25 2.63 1.43 1.36 1.26 2.83%
P/NAPS 1.31 0.90 0.89 0.59 1.52 1.04 0.99 4.77%

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