[UMCCA] YoY Quarter Result on 31-Jan-2009 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
24-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -49.66%
YoY- -69.98%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 57,422 47,076 43,434 32,352 50,727 38,655 26,810 13.52%
PBT 26,742 25,550 20,607 12,057 36,619 23,549 4,649 33.83%
Tax -5,455 -6,812 -4,534 -2,472 -4,689 -3,468 -922 34.46%
NP 21,287 18,738 16,073 9,585 31,930 20,081 3,727 33.68%
-
NP to SH 21,287 18,738 16,073 9,585 31,930 20,081 3,727 33.68%
-
Tax Rate 20.40% 26.66% 22.00% 20.50% 12.80% 14.73% 19.83% -
Total Cost 36,135 28,338 27,361 22,767 18,797 18,574 23,083 7.75%
-
Net Worth 1,043,042 993,559 804,098 864,660 637,796 581,397 552,369 11.17%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 1,043,042 993,559 804,098 864,660 637,796 581,397 552,369 11.17%
NOSH 202,926 202,354 134,016 134,055 133,990 133,962 134,070 7.14%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 37.07% 39.80% 37.01% 29.63% 62.94% 51.95% 13.90% -
ROE 2.04% 1.89% 2.00% 1.11% 5.01% 3.45% 0.67% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 28.30 23.26 32.41 24.13 37.86 28.86 20.00 5.95%
EPS 10.49 9.26 8.00 7.15 23.83 14.99 2.78 24.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.14 4.91 6.00 6.45 4.76 4.34 4.12 3.75%
Adjusted Per Share Value based on latest NOSH - 134,055
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 27.37 22.44 20.71 15.42 24.18 18.43 12.78 13.52%
EPS 10.15 8.93 7.66 4.57 15.22 9.57 1.78 33.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9723 4.7364 3.8333 4.122 3.0405 2.7716 2.6332 11.17%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 -
Price 6.80 6.98 5.08 3.80 5.20 4.62 4.38 -
P/RPS 24.03 30.00 15.67 15.75 13.74 16.01 21.90 1.55%
P/EPS 64.82 75.38 42.36 53.15 21.82 30.82 157.56 -13.75%
EY 1.54 1.33 2.36 1.88 4.58 3.24 0.63 16.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.42 0.85 0.59 1.09 1.06 1.06 3.72%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 29/03/12 28/03/11 30/03/10 24/03/09 26/03/08 26/03/07 29/03/06 -
Price 7.36 7.06 5.20 3.90 4.90 4.86 4.32 -
P/RPS 26.01 30.35 16.04 16.16 12.94 16.84 21.60 3.14%
P/EPS 70.16 76.24 43.36 54.55 20.56 32.42 155.40 -12.40%
EY 1.43 1.31 2.31 1.83 4.86 3.08 0.64 14.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.44 0.87 0.60 1.03 1.12 1.05 5.28%

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