[UMCCA] YoY Cumulative 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- 138.26%
YoY- -29.14%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Cumulative Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 112,217 129,419 97,174 86,233 124,700 111,742 60,650 10.78%
PBT 53,323 67,415 51,161 42,092 61,154 55,928 23,706 14.45%
Tax -10,450 -15,131 -11,213 -9,115 -14,619 -11,096 -4,655 14.41%
NP 42,873 52,284 39,948 32,977 46,535 44,832 19,051 14.46%
-
NP to SH 42,873 52,284 39,948 32,977 46,535 44,832 19,051 14.46%
-
Tax Rate 19.60% 22.44% 21.92% 21.65% 23.91% 19.84% 19.64% -
Total Cost 69,344 77,135 57,226 53,256 78,165 66,910 41,599 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 20,367 20,249 15,101 8,939 13,399 13,398 8,038 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 4.00% 5.04% 2.55% 4.10% 5.38% 7.27% 3.36% -
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 55.10 63.91 48.26 64.34 93.07 83.40 45.27 3.32%
EPS 21.05 25.82 19.84 16.41 34.73 33.46 14.22 6.74%
DPS 10.00 10.00 7.50 6.67 10.00 10.00 6.00 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 53.49 61.69 46.32 41.10 59.44 53.26 28.91 10.78%
EPS 20.44 24.92 19.04 15.72 22.18 21.37 9.08 14.46%
DPS 9.71 9.65 7.20 4.26 6.39 6.39 3.83 16.75%
NAPS 5.1066 4.942 7.4766 3.833 4.1196 2.9379 2.7013 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 13.00 10.48 14.92 8.28 3.65 8.09 9.90 4.64%
P/EPS 34.01 25.95 36.29 21.66 9.79 20.17 31.50 1.28%
EY 2.94 3.85 2.76 4.62 10.21 4.96 3.17 -1.24%
DY 1.40 1.49 1.04 1.25 2.94 1.48 1.34 0.73%
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 12.78 10.50 14.48 8.28 4.08 8.39 9.76 4.59%
P/EPS 33.44 25.99 35.23 21.66 10.94 20.92 31.08 1.22%
EY 2.99 3.85 2.84 4.62 9.14 4.78 3.22 -1.22%
DY 1.42 1.49 1.07 1.25 2.63 1.43 1.36 0.72%
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