[UMCCA] YoY TTM 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- -22.74%
YoY- -15.19%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
TTM Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 248,306 193,110 165,267 216,769 192,809 123,250 113,472 13.93%
PBT 123,155 95,689 81,325 98,775 108,368 54,017 29,052 27.20%
Tax -26,825 -22,748 -17,055 -22,840 -18,835 -9,088 2,612 -
NP 96,330 72,941 64,270 75,935 89,533 44,929 31,664 20.36%
-
NP to SH 96,330 72,941 64,270 75,935 89,533 44,929 31,664 20.36%
-
Tax Rate 21.78% 23.77% 20.97% 23.12% 17.38% 16.82% -8.99% -
Total Cost 151,976 120,169 100,997 140,834 103,276 78,321 81,808 10.86%
-
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 55,657 37,443 49,129 73,688 46,901 18,763 14,739 24.77%
Div Payout % 57.78% 51.33% 76.44% 97.04% 52.38% 41.76% 46.55% -
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 38.79% 37.77% 38.89% 35.03% 46.44% 36.45% 27.90% -
ROE 9.24% 7.34% 7.99% 8.78% 14.04% 7.73% 5.73% -
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 122.36 95.43 123.32 161.70 143.90 92.00 84.64 6.33%
EPS 47.47 36.05 47.96 56.64 66.82 33.54 23.62 12.33%
DPS 27.50 18.50 36.67 55.00 35.00 14.00 11.00 16.49%
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 118.36 92.05 78.78 103.33 91.91 58.75 54.09 13.93%
EPS 45.92 34.77 30.64 36.20 42.68 21.42 15.09 20.36%
DPS 26.53 17.85 23.42 35.12 22.36 8.94 7.03 24.76%
NAPS 4.9718 4.736 3.8329 4.1216 3.0402 2.7713 2.633 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 5.56 7.31 4.12 2.35 3.61 5.02 5.18 1.18%
P/EPS 14.32 19.36 10.59 6.71 7.78 13.78 18.55 -4.21%
EY 6.98 5.16 9.44 14.91 12.85 7.26 5.39 4.40%
DY 4.04 2.65 7.22 14.47 6.73 3.03 2.51 8.25%
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 6.01 7.40 4.22 2.41 3.41 5.28 5.10 2.77%
P/EPS 15.50 19.59 10.84 6.89 7.33 14.49 18.29 -2.71%
EY 6.45 5.11 9.22 14.52 13.64 6.90 5.47 2.78%
DY 3.74 2.62 7.05 14.10 7.14 2.88 2.55 6.58%
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