[UMCCA] YoY Quarter Result on 30-Apr-2009 [#4]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
24-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- 58.79%
YoY- -23.19%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 44,541 61,465 48,860 35,600 59,717 30,340 23,945 10.88%
PBT 14,490 28,998 18,978 18,626 25,564 15,821 6,762 13.53%
Tax -2,180 -6,239 -4,723 -3,406 -5,749 -3,050 -965 14.53%
NP 12,310 22,759 14,255 15,220 19,815 12,771 5,797 13.35%
-
NP to SH 12,310 22,759 14,255 15,220 19,815 12,771 5,797 13.35%
-
Tax Rate 15.04% 21.52% 24.89% 18.29% 22.49% 19.28% 14.27% -
Total Cost 32,231 38,706 34,605 20,380 39,902 17,569 18,148 10.03%
-
Net Worth 1,056,303 1,017,580 803,666 878,901 862,803 596,337 557,420 11.23%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 32,501 35,402 22,328 40,193 60,289 33,502 10,719 20.28%
Div Payout % 264.03% 155.56% 156.64% 264.08% 304.26% 262.33% 184.92% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 1,056,303 1,017,580 803,666 878,901 862,803 596,337 557,420 11.23%
NOSH 203,135 202,302 133,944 133,978 133,975 134,008 133,995 7.17%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 27.64% 37.03% 29.18% 42.75% 33.18% 42.09% 24.21% -
ROE 1.17% 2.24% 1.77% 1.73% 2.30% 2.14% 1.04% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 21.93 30.38 36.48 26.57 44.57 22.64 17.87 3.46%
EPS 6.06 11.25 7.09 11.36 14.79 9.53 4.33 5.75%
DPS 16.00 17.50 16.67 30.00 45.00 25.00 8.00 12.23%
NAPS 5.20 5.03 6.00 6.56 6.44 4.45 4.16 3.78%
Adjusted Per Share Value based on latest NOSH - 133,978
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 21.23 29.30 23.29 16.97 28.47 14.46 11.41 10.89%
EPS 5.87 10.85 6.79 7.25 9.45 6.09 2.76 13.38%
DPS 15.49 16.88 10.64 19.16 28.74 15.97 5.11 20.28%
NAPS 5.0351 4.8505 3.8308 4.1894 4.1127 2.8425 2.657 11.23%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 7.64 7.02 5.24 4.17 5.20 5.65 4.78 -
P/RPS 34.84 23.11 14.36 15.69 11.67 24.96 26.75 4.49%
P/EPS 126.07 62.40 49.24 36.71 35.16 59.29 110.49 2.22%
EY 0.79 1.60 2.03 2.72 2.84 1.69 0.91 -2.32%
DY 2.09 2.49 3.18 7.19 8.65 4.42 1.67 3.80%
P/NAPS 1.47 1.40 0.87 0.64 0.81 1.27 1.15 4.17%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 27/06/12 29/06/11 14/06/10 24/06/09 25/06/08 27/06/07 27/06/06 -
Price 7.33 6.97 5.28 4.80 5.33 6.00 4.26 -
P/RPS 33.43 22.94 14.47 18.06 11.96 26.50 23.84 5.79%
P/EPS 120.96 61.96 49.61 42.25 36.04 62.96 98.47 3.48%
EY 0.83 1.61 2.02 2.37 2.77 1.59 1.02 -3.37%
DY 2.18 2.51 3.16 6.25 8.44 4.17 1.88 2.49%
P/NAPS 1.41 1.39 0.88 0.73 0.83 1.35 1.02 5.53%

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