[UMCCA] YoY Quarter Result on 31-Jan-2010 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- -16.01%
YoY- 67.69%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 49,634 57,422 47,076 43,434 32,352 50,727 38,655 4.25%
PBT 18,687 26,742 25,550 20,607 12,057 36,619 23,549 -3.77%
Tax -2,610 -5,455 -6,812 -4,534 -2,472 -4,689 -3,468 -4.62%
NP 16,077 21,287 18,738 16,073 9,585 31,930 20,081 -3.63%
-
NP to SH 16,077 21,287 18,738 16,073 9,585 31,930 20,081 -3.63%
-
Tax Rate 13.97% 20.40% 26.66% 22.00% 20.50% 12.80% 14.73% -
Total Cost 33,557 36,135 28,338 27,361 22,767 18,797 18,574 10.35%
-
Net Worth 1,069,754 1,043,042 993,559 804,098 864,660 637,796 581,397 10.68%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 1,069,754 1,043,042 993,559 804,098 864,660 637,796 581,397 10.68%
NOSH 204,541 202,926 202,354 134,016 134,055 133,990 133,962 7.30%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 32.39% 37.07% 39.80% 37.01% 29.63% 62.94% 51.95% -
ROE 1.50% 2.04% 1.89% 2.00% 1.11% 5.01% 3.45% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 24.27 28.30 23.26 32.41 24.13 37.86 28.86 -2.84%
EPS 7.86 10.49 9.26 8.00 7.15 23.83 14.99 -10.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.23 5.14 4.91 6.00 6.45 4.76 4.34 3.15%
Adjusted Per Share Value based on latest NOSH - 134,016
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 23.66 27.37 22.44 20.70 15.42 24.18 18.43 4.24%
EPS 7.66 10.15 8.93 7.66 4.57 15.22 9.57 -3.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0992 4.9718 4.736 3.8329 4.1216 3.0402 2.7713 10.68%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 7.01 6.80 6.98 5.08 3.80 5.20 4.62 -
P/RPS 28.89 24.03 30.00 15.67 15.75 13.74 16.01 10.32%
P/EPS 89.19 64.82 75.38 42.36 53.15 21.82 30.82 19.35%
EY 1.12 1.54 1.33 2.36 1.88 4.58 3.24 -16.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.32 1.42 0.85 0.59 1.09 1.06 3.98%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 28/03/13 29/03/12 28/03/11 30/03/10 24/03/09 26/03/08 26/03/07 -
Price 7.34 7.36 7.06 5.20 3.90 4.90 4.86 -
P/RPS 30.25 26.01 30.35 16.04 16.16 12.94 16.84 10.24%
P/EPS 93.38 70.16 76.24 43.36 54.55 20.56 32.42 19.26%
EY 1.07 1.43 1.31 2.31 1.83 4.86 3.08 -16.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.43 1.44 0.87 0.60 1.03 1.12 3.78%

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